{"text_format":"1","workbook":"xlsx","n_sheets":27,"sheets":["Portada","Aviso Legal","CT_QA","Guía","Top dashboard","Base","Solar FV","Ajuste de carga","Ajuste de carga + solar","Baterías","EV","1 Linea Base","2A Solar FV","2B TMonomia","2C THoraria","3 Factibilidad","4 EV","5A Input","5B Calculos","5C Resultados","6A Input","6B Calculos","6C Resultados","Demanda","Precios","Info Colombia","Radiacion Solar"],"not_rendered":{"charts":37,"images":16,"macros":1,"external_links":1,"defined_names":97,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Portada","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Herramienta - Evaluación de beneficios económicos de la "]
[null,null,null,null,null,null,"implementación de tecnologías de redes inteligentes para usuarios finales"]
[]
[null,null,null,null,null,null,"Versión 1.0"]
[]
[null,null,null,null,null,null,"Ir a Top Dashboard >>>"]
[]
[null,null,null,null,null,null,"© The Carbon Trust 2021. Todos los derechos reservados."]

{"sheet":"Aviso Legal","index":1,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Aviso Legal"]
[]
[null,"Este modelo ha sido desarrollado para el programa \"Apoyo al despliegue de redes inteligentes en Colombia Fase 2 - avanzando hacia la implementación\" financiado por UK PACT Colombia. El uso del modelo y los resultados que genere son responsabilidad exclusiva de cada usuario. Cualquier información y resultados derivados del uso de este modelo están sujetos a la precisión de los datos de entrada suministrados durante el proceso de modelado. Este modelo no ha sido objeto de ninguna auditoría externa independiente. Todos los resultados deben verificarse y cuestionarse antes de cualquier dependencia, publicación o uso. "]
[null,"Si bien el modelo ha sido preparado de buena fe, no se hará ninguna representación, garantía, aseguramiento o compromiso (expreso o implícito), y no se aceptará responsabilidad alguna por parte de The Carbon Trust o cualquiera de sus subsidiarias o por cualquiera de sus respectivos funcionarios, empleados o agentes en relación con la idoneidad, precisión, integridad o razonabilidad del modelo o de cualquier información o resultados derivados del mismo. Toda y cualquier responsabilidad (incluso en el caso de negligencia) se rechaza expresamente en la máxima medida permitida por la ley."]
[null,"La provisión de este modelo financiero, o cualquier asesoramiento en relación con él, es solo indicativo y no constituye un consejo o recomendación financiera con respecto a ningún producto financiero."]
[null,"Todas las marcas comerciales, marcas de servicio y logotipos del modelo y los derechos de autor del mismo son propiedad de The Carbon Trust. Nada en el modelo se interpretará como una concesión de licencia o derecho para usar o reproducir cualquiera de las marcas comerciales, marcas de servicio, logotipos, derechos de autor o cualquier información de propiedad de ninguna manera sin el permiso previo por escrito de The Carbon Trust."]
[null,"Cualquier uso de este modelo indica su aceptación de los términos establecidos en este aviso legal."]
[null,"The Carbon Trust es una empresa limitada por garantía y registrada en Inglaterra y Gales con el número de empresa 4190230, con domicilio social en 4th Floor Dorset House, Stamford Street, London SE1 9NT."]
[]
[null,"© The Carbon Trust 2021. Todos los derechos reservados."]

{"sheet":"CT_QA","index":2,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Aseguramiento de la calidad"]
[null,null,"Control de versiones",null,null,null,null,"Firmas"]
[]
[]
[null,null,null,"Versión","Fecha","Actualizaciones",null,null,"Modelo preparado por:","Sebastian Del Cueto, Laura Glover"]
[null,null,null,"v1.0","2022-03-09","Versión publicada",null,null,"Modelo revisado por:","Maria Gonzalez"]

{"sheet":"Guía","index":3,"n_rows":69,"n_cols":10,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Guía del usuario"]
[null,null,"Código de colores",null,null,null,null,null,null,"Estructura del modelo"]
[]
[null,null,null,"Hojas"]
[]
[null,null,null,null,null,"Tableros (Dashboards)"]
[]
[null,null,null,null,null,"Hojas de cálculo (Ocultas)"]
[]
[null,null,null,null,null,"Hojas de referencia"]
[]
[]
[null,null,null,"Celdas"]
[]
[null,null,null,null,null,"Entrada del usuario"]
[]
[null,null,null,null,null,"Datos fijos"]
[]
[null,null,null,null,null,"Cálculo"]
[]
[null,null,null,null,null,"Salida"]
[]
[null,null,null,null,1,"Errores"]
[]
[null,null,null,null,null,"Comentarios"]
[]
[]
[]
[]
[null,null,"Principales supuestos y limitantes"]
[]
[null,null,null,"Referencias"]
[]
[null,null,null,null,null,"Los perfiles de demanda precargados en la hoja de referencia correspondiente fueron obtenidos a partir del agrupamiento de datos de mediciones inteligentes realizado por la Universidad Nacional de Colombia (UNAL)."]
[null,null,null,null,null,"Los perfiles de radiación solar por ciudad fueron obtenidos del Atlas de Radiación Solar, Ultravioleta y Ozono de Colombia, elaborado por IDEAM."]
[null,null,null,null,null,"Los precios promedio de la energía por mercado fueron obtenidos de los boletines tarifarios trimestrales emitidos por Superservicios en 2020."]
[null,null,null,null,null,"La caracterización de los climas por ciudad fue realizada con base en la clasificación de Caldas, la cual considera únicamente la temperatura media anual."]
[]
[null,null,null,"Generales"]
[]
[null,null,null,null,null,"La herramienta ha sido desarrollada para evaluar los beneficios de implementar tarifas horarias, intervenciones tecnológicas y cambios de comportamiento únicamente en usuarios regulados."]
[null,null,null,null,null,"Se considera en el modelo únicamente potencia activa (energía útil)."]
[null,null,null,null,null,"No se considera que haya diferencias significativas entre el perfil de demanda en día laboral y en fin de semana/día festivo, ni entre los perfiles de demanda mensuales, por lo que el perfil de demanda promedio se aplica para todos los días del año."]
[null,null,null,null,null,"Las preguntas para determinar la curva de demanda fueron definidas con base en los datos disponibles al momento de la elaboración de esta herramienta y varían dependiendo el tipo de usuario, clima y área de distribución."]
[null,null,null,null,null,"El precio promedio anual se utiliza para calcular el costo total de la energía y se ajusta con base en la inflación para la evaluación financiera."]
[null,null,null,null,null,"El nivel de tensión seleccionado modifica el costo unitario promedio de referencia (E4), basado en un porcentaje obtenido a partir de un análisis de múltiples tarifas en lugar de un cálculo único."]
[null,null,null,null,null,"Cuando se selecciona Cali como ciudad, la búsqueda automáticamente encuentra \"Celsia\", aunque hay otras opciones en Valle del Cauca. Esto tiene impacto únicamente en la búsqueda del costo unitario de referencia."]
[]
[null,null,null,"Solar y Baterías"]
[]
[null,null,null,null,null,"Para el cálculo de la generación de energía solar, se utilizaron las siguientes suposiciones: Inclinación = Latitud (Redondeada), Azimut 0° (N) 180° (S), Pérdidas por Orientación e inclinación = 0, Rendimiento del sistema = 90%"]
[null,null,null,null,null,"La batería debe cargar y descargar la misma cantidad de energía en un día representativo del mes, por lo que la carga inicial a las 0:00 hrs y la carga final a las 23:59 hrs debe ser la misma."]
[null,null,null,null,null,"Para tarifa monomia, la batería carga únicamente para utilizar el excedente solar."]
[null,null,null,null,null,"Para tarifa horaria, la batería está programada para exportar energía en periodo punta y para importar energía ya sea en periodo base, o a partir del excedente solar."]
[null,null,null,null,null,"Aunque la batería tenga la capacidad de cargar en una hora o menos, en este modelo la carga se reparte equitativamente en las horas del periodo base."]
[null,null,null,null,null,"La batería no optimiza para considerar la carga de los vehículos eléctricos, esto se hace por separado basado únicamente en la tarifa horaria."]
[]
[null,null,null,"Vehículos eléctricos"]
[]
[null,null,null,null,null,"La carga de vehículos eléctricos no está optimizada con los paneles solares"]
[null,null,null,null,null,"Para los recorridos, se asume que no hay diferencias entre día laboral y fin de semana."]
[null,null,null,null,null,"Se asume que los vehículos eléctricos tienen máximo dos recorridos por día."]
[null,null,null,null,null,"Se asume que no hay diferencias mensuales en el uso de los vehículos eléctricos."]
[null,null,null,null,null,"Se asume que 5 diferentes tipos de carros son suficientes."]
[null,null,null,null,null,"Para esta herramienta, está fuera del alcance la carga de vehículo a la red (V2G)"]
[null,null,null,null,null,"Tanto para las baterías como para los EVs, se asume que si el cliente puede ahorrar dinero, cambiará el comportamiento probablemente como una respuesta automatizada. La elasticidad al precio no se tiene en cuenta. "]

{"sheet":"Top dashboard","index":4,"n_rows":88,"n_cols":40,"rows_kept":88,"cut":false,"hidden":false,"merged":[[66,17,66,18],[81,9,81,10],[81,11,81,12],[66,9,66,10],[66,11,66,12],[66,15,66,16],[46,3,47,3],[43,3,44,3],[40,3,41,3],[46,4,47,4],[31,3,32,3],[34,3,35,3],[37,3,38,3]]}
[]
[null,"Tablero principal"]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[null,"Completa los campos en color verde",null,null,null,null,null,"La sección de resultados reflejará los datos completos una vez que se hayan completado las hojas de intervención tecnológica y de comportamiento"]
[null,"Análisis técnico"]
[]
[null,null,"Ubicación",null,null,null,null,"Perfiles energéticos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false,false,false,false,false,false,true,false,false,false,false,false]
[null,null,null,"Ciudad","Montería",null,null,"Selecciona los escenarios para reflejar la curva de demanda y sus cambios.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Hora","ToU tariff","Horario Base","Horario Intermedio ","Horario Punta ","Based profile (not graphed)","Demanda base","Base + paneles solares","Base + ajuste de cargas","Base + paneles solares + ajuste de cargas","Base + paneles solares + batería","Demanda base con EV carga estándar","Demanda base con EV carga inteligente","EV carga estándar","EV carga inteligente","Base + paneles solares ","Base + ajuste de cargas2","Base + paneles solares + ajuste de cargas ","Base + paneles solares + batería "]
[null,null,null,"Departamento",{"$f":"_xlfn.IFNA(INDEX(DeptosCOL[Departamento],MATCH('Top dashboard'!$E$10,DeptosCOL[Capital],0)),\"\")","v":"Córdoba"},null,null,"Sin vehículos eléctricos",null,null,null,null,null,null,null,null,null,null,null,null,null,"00:00:00",{"$f":"'1 Linea Base'!K102","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!P12*$AB$9","v":1.0797976352450431E-2},{"$f":"'2A Solar FV'!P79*$AC$9","v":0},{"$f":"'5C Resultados'!K10*$AD$9","v":0},{"$f":"'6C Resultados'!L10*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN178)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS178)*$AH$9","v":0},{"$f":"'4 EV'!AN178*$AI$9","v":0},{"$f":"'4 EV'!AS178*$AJ$9","v":0},{"$f":"('2A Solar FV'!P79+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K10+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L10+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U8+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Área de distribución",{"$f":"_xlfn.IFNA(INDEX(DeptosCOL[ADD],MATCH('Top dashboard'!$E$10,DeptosCOL[Capital],0)),\"\")","v":"Caribe"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01:00:00",{"$f":"'1 Linea Base'!K103","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P13","v":8.4732980850981427E-3},{"$f":"'1 Linea Base'!P13*$AB$9","v":8.4732980850981427E-3},{"$f":"'2A Solar FV'!P80*$AC$9","v":0},{"$f":"'5C Resultados'!K11*$AD$9","v":0},{"$f":"'6C Resultados'!L11*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN179)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS179)*$AH$9","v":0},{"$f":"'4 EV'!AN179*$AI$9","v":0},{"$f":"'4 EV'!AS179*$AJ$9","v":0},{"$f":"('2A Solar FV'!P80+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K11+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L11+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U9+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Mercado",{"$f":"_xlfn.IFNA(INDEX(CiudadesCOL[Mercado],MATCH('Top dashboard'!$E$10,CiudadesCOL[Ciudad],0)),\"\")","v":"Caribe Mar"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"02:00:00",{"$f":"'1 Linea Base'!K104","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P14","v":7.6812734195125113E-3},{"$f":"'1 Linea Base'!P14*$AB$9","v":7.6812734195125113E-3},{"$f":"'2A Solar FV'!P81*$AC$9","v":0},{"$f":"'5C Resultados'!K12*$AD$9","v":0},{"$f":"'6C Resultados'!L12*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN180)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS180)*$AH$9","v":0},{"$f":"'4 EV'!AN180*$AI$9","v":0},{"$f":"'4 EV'!AS180*$AJ$9","v":0},{"$f":"('2A Solar FV'!P81+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K12+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L12+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U10+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Nivel de altitud",{"$f":"_xlfn.IFNA(INDEX(CiudadesCOL[Altura],MATCH('Top dashboard'!$E$10,CiudadesCOL[Ciudad],0)),\"\")","v":"Bajo"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"03:00:00",{"$f":"'1 Linea Base'!K105","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P15","v":7.3116865797363218E-3},{"$f":"'1 Linea Base'!P15*$AB$9","v":7.3116865797363218E-3},{"$f":"'2A Solar FV'!P82*$AC$9","v":0},{"$f":"'5C Resultados'!K13*$AD$9","v":0},{"$f":"'6C Resultados'!L13*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN181)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS181)*$AH$9","v":0},{"$f":"'4 EV'!AN181*$AI$9","v":0},{"$f":"'4 EV'!AS181*$AJ$9","v":0},{"$f":"('2A Solar FV'!P82+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K13+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L13+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U11+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Consumo de subsistencia (kWh)",{"$f":"_xlfn.IFNA(INDEX(CiudadesCOL[CS],MATCH('Top dashboard'!$E$10,CiudadesCOL[Ciudad],0)),\"\")","v":173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04:00:00",{"$f":"'1 Linea Base'!K106","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P16","v":7.4512028952717071E-3},{"$f":"'1 Linea Base'!P16*$AB$9","v":7.4512028952717071E-3},{"$f":"'2A Solar FV'!P83*$AC$9","v":0},{"$f":"'5C Resultados'!K14*$AD$9","v":0},{"$f":"'6C Resultados'!L14*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN182)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS182)*$AH$9","v":0},{"$f":"'4 EV'!AN182*$AI$9","v":0},{"$f":"'4 EV'!AS182*$AJ$9","v":0},{"$f":"('2A Solar FV'!P83+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K14+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L14+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U12+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Clima",{"$f":"_xlfn.IFNA(INDEX(CiudadesCOL[Clima],MATCH('Top dashboard'!$E$10,CiudadesCOL[Ciudad],0)),\"\")","v":"Cálido seco"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"05:00:00",{"$f":"'1 Linea Base'!K107","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P17","v":9.0239657325419352E-3},{"$f":"'1 Linea Base'!P17*$AB$9","v":9.0239657325419352E-3},{"$f":"'2A Solar FV'!P84*$AC$9","v":0},{"$f":"'5C Resultados'!K15*$AD$9","v":0},{"$f":"'6C Resultados'!L15*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN183)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS183)*$AH$9","v":0},{"$f":"'4 EV'!AN183*$AI$9","v":0},{"$f":"'4 EV'!AS183*$AJ$9","v":0},{"$f":"('2A Solar FV'!P84+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K15+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L15+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U13+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"06:00:00",{"$f":"'1 Linea Base'!K108","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P18","v":1.2497459352570741E-2},{"$f":"'1 Linea Base'!P18*$AB$9","v":1.2497459352570741E-2},{"$f":"'2A Solar FV'!P85*$AC$9","v":0},{"$f":"'5C Resultados'!K16*$AD$9","v":0},{"$f":"'6C Resultados'!L16*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN184)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS184)*$AH$9","v":0},{"$f":"'4 EV'!AN184*$AI$9","v":0},{"$f":"'4 EV'!AS184*$AJ$9","v":0},{"$f":"('2A Solar FV'!P85+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K16+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L16+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U14+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07:00:00",{"$f":"'1 Linea Base'!K109","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P19","v":1.5385942076173416E-2},{"$f":"'1 Linea Base'!P19*$AB$9","v":1.5385942076173416E-2},{"$f":"'2A Solar FV'!P86*$AC$9","v":0},{"$f":"'5C Resultados'!K17*$AD$9","v":0},{"$f":"'6C Resultados'!L17*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN185)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS185)*$AH$9","v":0},{"$f":"'4 EV'!AN185*$AI$9","v":0},{"$f":"'4 EV'!AS185*$AJ$9","v":0},{"$f":"('2A Solar FV'!P86+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K17+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L17+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U15+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,"Perfil Energético",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08:00:00",{"$f":"'1 Linea Base'!K110","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P20","v":1.5489196352463515E-2},{"$f":"'1 Linea Base'!P20*$AB$9","v":1.5489196352463515E-2},{"$f":"'2A Solar FV'!P87*$AC$9","v":0},{"$f":"'5C Resultados'!K18*$AD$9","v":0},{"$f":"'6C Resultados'!L18*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN186)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS186)*$AH$9","v":0},{"$f":"'4 EV'!AN186*$AI$9","v":0},{"$f":"'4 EV'!AS186*$AJ$9","v":0},{"$f":"('2A Solar FV'!P87+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K18+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L18+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U16+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Tipo de usuario","Residencial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09:00:00",{"$f":"'1 Linea Base'!K111","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P21","v":1.5587880279824022E-2},{"$f":"'1 Linea Base'!P21*$AB$9","v":1.5587880279824022E-2},{"$f":"'2A Solar FV'!P88*$AC$9","v":0},{"$f":"'5C Resultados'!K19*$AD$9","v":0},{"$f":"'6C Resultados'!L19*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN187)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS187)*$AH$9","v":0},{"$f":"'4 EV'!AN187*$AI$9","v":0},{"$f":"'4 EV'!AS187*$AJ$9","v":0},{"$f":"('2A Solar FV'!P88+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K19+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L19+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U17+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Estrato (si aplica)","E3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10:00:00",{"$f":"'1 Linea Base'!K112","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P22","v":1.5699960858009308E-2},{"$f":"'1 Linea Base'!P22*$AB$9","v":1.5699960858009308E-2},{"$f":"'2A Solar FV'!P89*$AC$9","v":0},{"$f":"'5C Resultados'!K20*$AD$9","v":0},{"$f":"'6C Resultados'!L20*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN188)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS188)*$AH$9","v":0},{"$f":"'4 EV'!AN188*$AI$9","v":0},{"$f":"'4 EV'!AS188*$AJ$9","v":0},{"$f":"('2A Solar FV'!P89+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K20+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L20+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U18+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Ajuste al Costo Unitario",{"$f":"_xlfn.IFNA(IF(E20=\"Residencial\",INDEX(UsuariosCOL[],MATCH('Top dashboard'!E21,UsuariosCOL[Estato],0),3),INDEX(UsuariosCOL[],MATCH('Top dashboard'!E20,UsuariosCOL[Tipo de Usuario],0),3)),\"-\")","v":"Subsidio 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11:00:00",{"$f":"'1 Linea Base'!K113","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!P23*$AB$9","v":1.5932965099132359E-2},{"$f":"'2A Solar FV'!P90*$AC$9","v":0},{"$f":"'5C Resultados'!K21*$AD$9","v":0},{"$f":"'6C Resultados'!L21*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN189)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS189)*$AH$9","v":0},{"$f":"'4 EV'!AN189*$AI$9","v":0},{"$f":"'4 EV'!AS189*$AJ$9","v":0},{"$f":"('2A Solar FV'!P90+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K21+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L21+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U19+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12:00:00",{"$f":"'1 Linea Base'!K114","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P24","v":1.6341659987301992E-2},{"$f":"'1 Linea Base'!P24*$AB$9","v":1.6341659987301992E-2},{"$f":"'2A Solar FV'!P91*$AC$9","v":0},{"$f":"'5C Resultados'!K22*$AD$9","v":0},{"$f":"'6C Resultados'!L22*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN190)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS190)*$AH$9","v":0},{"$f":"'4 EV'!AN190*$AI$9","v":0},{"$f":"'4 EV'!AS190*$AJ$9","v":0},{"$f":"('2A Solar FV'!P91+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K22+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L22+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U20+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Nivel de Tensión","Nivel de Tensión 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13:00:00",{"$f":"'1 Linea Base'!K115","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!P25*$AB$9","v":1.6837040499156825E-2},{"$f":"'2A Solar FV'!P92*$AC$9","v":0},{"$f":"'5C Resultados'!K23*$AD$9","v":0},{"$f":"'6C Resultados'!L23*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN191)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS191)*$AH$9","v":0},{"$f":"'4 EV'!AN191*$AI$9","v":0},{"$f":"'4 EV'!AS191*$AJ$9","v":0},{"$f":"('2A Solar FV'!P92+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K23+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L23+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U21+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Rango de Tensión",{"$f":"_xlfn.IFNA(IF(E20=\"Residencial\",'Info Colombia'!Q66,INDEX(Voltaje[Rango de Tensión],MATCH('Top dashboard'!E24,Voltaje[Nivel],0))),\"\")","v":"N1 < 1 kV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14:00:00",{"$f":"'1 Linea Base'!K116","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!P26*$AB$9","v":1.6659964165052582E-2},{"$f":"'2A Solar FV'!P93*$AC$9","v":0},{"$f":"'5C Resultados'!K24*$AD$9","v":0},{"$f":"'6C Resultados'!L24*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN192)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS192)*$AH$9","v":0},{"$f":"'4 EV'!AN192*$AI$9","v":0},{"$f":"'4 EV'!AS192*$AJ$9","v":0},{"$f":"('2A Solar FV'!P93+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K24+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L24+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U22+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15:00:00",{"$f":"'1 Linea Base'!K117","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P27","v":1.6558653152174661E-2},{"$f":"'1 Linea Base'!P27*$AB$9","v":1.6558653152174661E-2},{"$f":"'2A Solar FV'!P94*$AC$9","v":0},{"$f":"'5C Resultados'!K25*$AD$9","v":0},{"$f":"'6C Resultados'!L25*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN193)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS193)*$AH$9","v":0},{"$f":"'4 EV'!AN193*$AI$9","v":0},{"$f":"'4 EV'!AS193*$AJ$9","v":0},{"$f":"('2A Solar FV'!P94+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K25+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L25+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U23+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Capacidad de conexión (kW)",6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16:00:00",{"$f":"'1 Linea Base'!K118","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!P28*$AB$9","v":1.7899702300387565E-2},{"$f":"'2A Solar FV'!P95*$AC$9","v":0},{"$f":"'5C Resultados'!K26*$AD$9","v":0},{"$f":"'6C Resultados'!L26*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN194)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS194)*$AH$9","v":0},{"$f":"'4 EV'!AN194*$AI$9","v":0},{"$f":"'4 EV'!AS194*$AJ$9","v":0},{"$f":"('2A Solar FV'!P95+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K26+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L26+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U24+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,"Consumo energético anual (kWh)",165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17:00:00",{"$f":"'1 Linea Base'!K119","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!P29*$AB$9","v":2.0231538623991883E-2},{"$f":"'2A Solar FV'!P96*$AC$9","v":0},{"$f":"'5C Resultados'!K27*$AD$9","v":0},{"$f":"'6C Resultados'!L27*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN195)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS195)*$AH$9","v":0},{"$f":"'4 EV'!AN195*$AI$9","v":0},{"$f":"'4 EV'!AS195*$AJ$9","v":0},{"$f":"('2A Solar FV'!P96+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K27+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L27+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U25+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18:00:00",{"$f":"'1 Linea Base'!K120","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P30","v":2.5557872173641309E-2},{"$f":"'1 Linea Base'!P30*$AB$9","v":2.5557872173641309E-2},{"$f":"'2A Solar FV'!P97*$AC$9","v":0},{"$f":"'5C Resultados'!K28*$AD$9","v":0},{"$f":"'6C Resultados'!L28*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN196)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS196)*$AH$9","v":0},{"$f":"'4 EV'!AN196*$AI$9","v":0},{"$f":"'4 EV'!AS196*$AJ$9","v":0},{"$f":"('2A Solar FV'!P97+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K28+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L28+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U26+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,"Cuestionario de caracterización (si está disponible)",null,null,null,null,"Escenario de Vehiculos Eléctricos",null,null,null,null,null,null,null,null,null,null,null,null,null,"19:00:00",{"$f":"'1 Linea Base'!K121","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P31","v":4.1058817422258191E-2},{"$f":"'1 Linea Base'!P31*$AB$9","v":4.1058817422258191E-2},{"$f":"'2A Solar FV'!P98*$AC$9","v":0},{"$f":"'5C Resultados'!K29*$AD$9","v":0},{"$f":"'6C Resultados'!L29*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN197)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS197)*$AH$9","v":0},{"$f":"'4 EV'!AN197*$AI$9","v":0},{"$f":"'4 EV'!AS197*$AJ$9","v":0},{"$f":"('2A Solar FV'!P98+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K29+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L29+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U27+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20:00:00",{"$f":"'1 Linea Base'!K122","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P32","v":4.8995119858952892E-2},{"$f":"'1 Linea Base'!P32*$AB$9","v":4.8995119858952892E-2},{"$f":"'2A Solar FV'!P99*$AC$9","v":0},{"$f":"'5C Resultados'!K30*$AD$9","v":0},{"$f":"'6C Resultados'!L30*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN198)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS198)*$AH$9","v":0},{"$f":"'4 EV'!AN198*$AI$9","v":0},{"$f":"'4 EV'!AS198*$AJ$9","v":0},{"$f":"('2A Solar FV'!P99+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K30+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L30+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U28+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,1,{"$f":"_xlfn.IFNA(INDEX(Clusters[Pregunta],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!$E$20)*(Clusters[Clima]='Top dashboard'!$E$16)*(Clusters[No de Pregunta]=1),0)),\"-\")","v":"-"},"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21:00:00",{"$f":"'1 Linea Base'!K123","v":"Punta"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":1},{"$f":"'1 Linea Base'!P33","v":4.2788475763879834E-2},{"$f":"'1 Linea Base'!P33*$AB$9","v":4.2788475763879834E-2},{"$f":"'2A Solar FV'!P100*$AC$9","v":0},{"$f":"'5C Resultados'!K31*$AD$9","v":0},{"$f":"'6C Resultados'!L31*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN199)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS199)*$AH$9","v":0},{"$f":"'4 EV'!AN199*$AI$9","v":0},{"$f":"'4 EV'!AS199*$AJ$9","v":0},{"$f":"('2A Solar FV'!P100+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K31+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L31+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U29+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,{"$f":"IF(D32=\"-\",\"-\",E32)","v":"-"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22:00:00",{"$f":"'1 Linea Base'!K124","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!P34*$AB$9","v":3.0227424838709771E-2},{"$f":"'2A Solar FV'!P101*$AC$9","v":0},{"$f":"'5C Resultados'!K32*$AD$9","v":0},{"$f":"'6C Resultados'!L32*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN200)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS200)*$AH$9","v":0},{"$f":"'4 EV'!AN200*$AI$9","v":0},{"$f":"'4 EV'!AS200*$AJ$9","v":0},{"$f":"('2A Solar FV'!P101+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K32+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L32+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U30+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,null,null,null,null,null,"Escenarios combinados",null,null,null,null,null,null,null,null,null,null,null,null,null,"23:00:00",{"$f":"'1 Linea Base'!K125","v":"Base"},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"base\",1,\"\")","v":1},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Intermedio\",1,\"\")","v":""},{"$f":"IF(Table44[[#This Row],[ToU tariff]]=\"Punta\",1,0)","v":0},{"$f":"'1 Linea Base'!P35","v":1.7565718652256066E-2},{"$f":"'1 Linea Base'!P35*$AB$9","v":1.7565718652256066E-2},{"$f":"'2A Solar FV'!P102*$AC$9","v":0},{"$f":"'5C Resultados'!K33*$AD$9","v":0},{"$f":"'6C Resultados'!L33*$AE$9","v":0},{"$f":"AVERAGEIF(THoraria[Hora],Table44[[#This Row],[Hora]],THoraria[Balance neto con paneles solares y batería])*$AF$9","v":0},{"$f":"(Table44[[#This Row],[Demanda base]]+'4 EV'!AN201)*$AG$9","v":0},{"$f":"(Table44[[#This Row],[Based profile (not graphed)]]+'4 EV'!AS201)*$AH$9","v":0},{"$f":"'4 EV'!AN201*$AI$9","v":0},{"$f":"'4 EV'!AS201*$AJ$9","v":0},{"$f":"('2A Solar FV'!P102+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AK$9","v":0},{"$f":"('5C Resultados'!K33+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AL$9","v":0},{"$f":"('6C Resultados'!L33+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AM$9","v":0},{"$f":"('5A Input'!U31+Table44[[#This Row],[EV carga estándar]]+Table44[[#This Row],[EV carga inteligente]])*$AN$9","v":0}]
[null,null,2,{"$f":"_xlfn.IFNA(IF(E32=\"No\",INDEX(Clusters[Pregunta],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!$E$20)*(Clusters[Clima]='Top dashboard'!$E$16)*(Clusters[No de Pregunta]=2),0)),\"-\"),\"-\")","v":"-"},"No",null,null,"¿Carga inteligente?","Off"]
[null,null,null,null,{"$f":"IF(D35=\"-\",\"-\",IF(E32=\"Si\",\"Si\",E35))","v":"-"}]
[]
[null,null,3,{"$f":"_xlfn.IFNA(IF(E36=\"No\",INDEX(Clusters[Pregunta],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!$E$20)*(Clusters[Clima]='Top dashboard'!$E$16)*(Clusters[No de Pregunta]=3),0)),\"-\"),\"-\")","v":"-"},"No"]
[null,null,null,null,{"$f":"IF(E36=\"-\",\"-\",IF(E36=\"Si\",\"Si\",E38))","v":"-"}]
[]
[null,null,4,{"$f":"_xlfn.IFNA(IF(E39=\"No\",INDEX(Clusters[Pregunta],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!$E$20)*(Clusters[Clima]='Top dashboard'!$E$16)*(Clusters[No de Pregunta]=4),0)),\"-\"),\"-\")","v":"-"}]
[null,null,null,null,{"$f":"IF(E36=\"-\",\"-\",IF(E39=\"Si\",\"Si\",E41))","v":"-"}]
[]
[null,null,5,{"$f":"_xlfn.IFNA(IF(E42=\"No\",INDEX(Clusters[Pregunta],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!$E$20)*(Clusters[Clima]='Top dashboard'!$E$16)*(Clusters[No de Pregunta]=5),0)),\"-\"),\"-\")","v":"-"}]
[null,null,null,null,{"$f":"IF(E42=\"-\",\"-\",IF(E42=\"Si\",\"Si\",E44))","v":"-"}]
[]
[null,null,null,"Perfil de demanda seleccionado (Cluster)",{"$f":"_xlfn.IFNA(_xlfn.IFNA(_xlfn.IFS(E32=\"Si\",INDEX(Clusters[Cluster],MATCH('Top dashboard'!D32,Clusters[Pregunta],0)),E36=\"Si\",INDEX(Clusters[Cluster],MATCH('Top dashboard'!D35,Clusters[Pregunta],0)),E39=\"Si\",INDEX(Clusters[Cluster],MATCH('Top dashboard'!D38,Clusters[Pregunta],0)),E42=\"Si\",INDEX(Clusters[Cluster],MATCH('Top dashboard'!D41,Clusters[Pregunta],0)),E45=\"Si\",INDEX(Clusters[Cluster],MATCH('Top dashboard'!D44,Clusters[Pregunta],0))),INDEX(Clusters[Cluster],MATCH(1,(Clusters[Tipo de usuario]='Top dashboard'!E20)*(Clusters[Clima]='Top dashboard'!E16)*(Clusters[No de Pregunta]=0),0))),\"\")","v":23}]
[]
[]
[null,"Análisis económico"]
[null,null,"Estructura Tarifaria",null,null,null,null,"Comparación anual"]
[null,null,"Diseña la tarifa horaria para el análisis"]
[null,null,null,"Tipo de tarifa horaria","Doble tipo 2"]
[null,null,null,"Porcentaje de diferencia entre precio base y punta",0.5]
[]
[null,null,null,"Punta",null,null,null,null,null,null,null,{"$f":"J67","v":"Demanda Base"},{"$f":"L67","v":"Base + paneles solares"},{"$f":"N67","v":"Base + Ajuste de cargas*"},{"$f":"O67","v":"Base + paneles solares + Ajuste de cargas*"},{"$f":"P67","v":"Base + paneles solares + baterías"},{"$f":"R67","v":"Vehículos eléctricos"}]
[null,null,null,"Inicio de periodo de punta","10:00:00",null,null,null,null,null,"Tarifa Monomia",{"$f":"J72","v":67990.395000000004},{"$f":"L72","v":16454.875288343552},{"$f":"0","v":0},{"$f":"0","v":0},{"$f":"P72","v":11858.511658877658},{"$f":"R72","v":0}]
[null,null,null,"Final de periodo de punta","13:59:00",null,null,null,null,null,"Tarifa Horaria",{"$f":"K72","v":67778.666266845146},{"$f":"M72","v":15090.837351195165},{"$f":"N72","v":67101.447172913322},{"$f":"O72","v":15062.422840252977},{"$f":"Q72","v":-29775.63686377331},{"$f":"S72","v":0}]
[null,null,null,"Inicio de periodo de punta 2","18:00:00"]
[null,null,null,"Final de periodo de punta 2","21:59:00"]
[null,null,null,"Intermedio"]
[null,null,null,"Inicio del periodo intermedio","00:00:00"]
[null,null,null,"Fin del periodo intermedio","02:59:00"]
[]
[null,null,null,"¿Los periodos tarifarios están superpuestos?",{"$f":"_xlfn.IFNA(_xlfn.IFS(AND(E53=\"Doble tipo 2\",E58<E59, E57<E60), \"NO\", AND(E53=\"Triple\",E63<E57, E62<E58),\"NO\"),\"SI\")","v":"NO"},{"$f":"IF(E65=\"SI\",1,0)","v":0}]
[null,null,null,null,null,null,null,"Escenarios combinados con vehículos eléctricos","Si",{"$f":"IF(I66=\"Si\",TRUE,FALSE)","v":true}]
[null,null,null,null,null,null,null,null,null,"Demanda Base",null,"Base + paneles solares",null,"Base + Ajuste de cargas*","Base + paneles solares + Ajuste de cargas*","Base + paneles solares + baterías",null,"Vehículos eléctricos"]
[null,null,"Costo Unitario",null,null,null,null,"Indicador","Unidades","Tarifa Monomia","Tarifa Horaria","Tarifa Monomia","Tarifa Horaria","Tarifa Horaria","Tarifa Horaria","Tarifa Monomia","Tarifa Horaria","Tarifa Monomia","Tarifa Horaria**"]
[null,null,null,"Tipo de Costo Unitario","Predeterminado",null,null,"Importación anual de la red","kWh",{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Demanda - Escenario Base]],)+R69*$J$66","v":165.00000000000003},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Demanda - Escenario Base]],)+S69*$J$66","v":165.00000000000003},{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Energía importada con paneles solares]],)+R69*$J$66","v":105.62292018259211},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Energía importada con paneles solares]],)+S69*$J$66","v":105.62292018259211},{"$f":"'5C Resultados'!L35+S69*$J$66","v":165.00000000000003},{"$f":"'6C Resultados'!M35+S69*$J$66","v":105.44757805651294},{"$f":"Month_Flat[[#Totals],[Energía importada con paneles solares y bateria]]+R69*$J$66","v":28.778394708764573},{"$f":"Month_TOU[[#Totals],[Energía importada con paneles solares y batería]]+S69*$J$66","v":393.5125968334342},{"$f":"'4 EV'!$AN$205","v":0},{"$f":"'4 EV'!$AS$205","v":0}]
[null,null,null,null,null,null,null,"Exportación anual a la red","kWh",0,0,{"$f":"Month_Flat[[#Totals],[Energía exportada con paneles solares]]","v":79.766439182592094},{"$f":"Month_TOU[[#Totals],[Energía exportada con paneles solares]]","v":79.766439182592094},{"$f":"'5C Resultados'!M35","v":0},{"$f":"'6C Resultados'!N35","v":79.639871806512943},{"$f":"Month_Flat[[#Totals],[Energía exportada con paneles solares y bateria]]","v":1.8819157793529759E-15},{"$f":"Month_TOU[[#Totals],[Energía exportada con paneles solares y batería]]","v":358.91763996878393},0,0]
[null,null,null,"Valor del Costo Unitario (COP)",null,null,null,"Balance neto","kWh",{"$f":"J69-J70+R71*$J$66","v":165.00000000000003},{"$f":"K69-K70+S71*$J$66","v":165.00000000000003},{"$f":"Month_Flat[[#Totals],[Balance neto con paneles solares]]+R71*$J$66","v":25.856481000000002},{"$f":"Month_TOU[[#Totals],[Balance neto con paneles solares]]+S71*$J$66","v":25.856481000000002},{"$f":"'5C Resultados'!K35+S71*$J$66","v":165.00000000000003},{"$f":"'6C Resultados'!L35+S71*$J$66","v":25.807706249999995},{"$f":"Month_Flat[[#Totals],[Balance neto con paneles solares y bateria]]+R71*$J$66","v":28.778394708764573},{"$f":"Month_TOU[[#Totals],[Balance neto con paneles solares y batería]]+S71*$J$66","v":34.594956864650342},{"$f":"'4 EV'!$AN$205","v":0},{"$f":"'4 EV'!$AS$205","v":0}]
[null,null,null,{"$f":"IF(Table12[[#Totals],[Personalizado]]<>'Top dashboard'!E71,\"Ver 1 Linea base\",\"\")","v":""},null,null,null,"Costo neto anual de la energía","COP",{"$f":"'1 Linea Base'!R58+R72*$J$66","v":67990.395000000004},{"$f":"'1 Linea Base'!R61+S72*$J$66","v":67778.666266845146},{"$f":"Month_Flat[[#Totals],[Costo - Base + paneles solares]]-Month_Flat[[#Totals],[Ingreso - Base + paneles solares]]+R72*$J$66","v":16454.875288343552},{"$f":"Month_TOU[[#Totals],[Costo - Base + paneles solares]]-Month_TOU[[#Totals],[Ingreso - Base + paneles solares]]+S72*$J$66","v":15090.837351195165},{"$f":"'5C Resultados'!S35+S72*$J$66","v":67101.447172913322},{"$f":"'6C Resultados'!T35+S72*$J$66","v":15062.422840252977},{"$f":"Month_Flat[[#Totals],[Costo - paneles solares y baterias]]-Month_Flat[[#Totals],[Ingreso - paneles solares y baterias]]+R72*$J$66","v":11858.511658877658},{"$f":"Month_TOU[[#Totals],[Costo - Paneles solares y baterías]]-Month_TOU[[#Totals],[Ingreso - Paneles solares y baterías]]+S72*$J$66","v":-29775.63686377331},{"$f":"'4 EV'!AV205","v":0},{"$f":"'4 EV'!AW205","v":0}]
[null,null,null,null,null,null,null,"Demanda pico","kW",{"$f":"'1 Linea Base'!$C$38","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!$C$38","v":4.8995119858952906E-2},{"$f":"'Solar FV'!T36","v":4.8995119858952906E-2},{"$f":"'2C THoraria'!L326","v":4.8995119858952906E-2},{"$f":"'5C Resultados'!$F$40","v":4.40956078730576E-2},{"$f":"'6C Resultados'!$F$40","v":4.8995119858952892E-2},{"$f":"'2B TMonomia'!F342","v":3.0227424838709771E-2},{"$f":"'2C THoraria'!W326","v":0.52410464454743777},{"$f":"MAX(Table44[Demanda base con EV carga estándar])","v":0},{"$f":"MAX(Table44[Demanda base con EV carga inteligente])","v":0}]
[null,null,"Cálculo de tecnologías",null,null,null,null,"Hora del día de la demanda pico",null,{"$f":"'1 Linea Base'!C40","v":"20:00:00"},{"$f":"'1 Linea Base'!C40","v":"20:00:00"},{"$f":"'Solar FV'!T37","v":"ene 20:00 hrs"},{"$f":"'2C THoraria'!L329","v":"ene 20:00 hrs"},{"$f":"'5C Resultados'!$F$41","v":"20:00:00"},{"$f":"'6C Resultados'!$F$41","v":"20:00:00"},{"$f":"'2B TMonomia'!F345","v":"dic 22:00 hrs"},{"$f":"'2C THoraria'!W329","v":"jul 14:00 hrs"},{"$f":"INDEX(Table44[Hora],MATCH(R73,Table44[Demanda base con EV carga estándar],0))","v":"00:00:00"},{"$f":"INDEX(Table44[Hora],MATCH(S73,Table44[Demanda base con EV carga inteligente],0))","v":"00:00:00"}]
[null,null,null,null,null,null,null,"Ahorros",null,null,{"$f":"1-K72/J72","v":3.114097706813701E-3},null,{"$f":"1-M72/L72","v":8.2895671540862748E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"*Ajuste de cargas puede ocurrir solo con una tarifa horaria",null,null,null,null,"**Carga inteligente"]
[]
[null,"Análisis financiero"]
[]
[null,null,"Supuestos financieros",null,null,null,null,"Caso de inversión de activos que generan flexibilidad"]
[null,null,null,"Tasa de interés del gobierno (%)",3.6999999999999998E-2]
[null,null,null,"Inflación (%)",0.06,null,null,null,null,"Paneles solares",null,"Paneles solares + baterías"]
[null,null,null,null,null,null,null,"Indicador","Unidades","Tarifa Monomia","Tarifa Horaria","Tarifa Monomia","Tarifa Horaria"]
[null,null,null,"Tipo de cambio COP/USD",4000,null,null,"Tiempo de retorno de la inversión simple","años",{"$f":"'Solar FV'!S62","v":6.5645803949844925},{"$f":"'Solar FV'!T62","v":6.5864376540169447},{"$f":"'3 Factibilidad'!D80","v":2059.0154624742017},{"$f":"'3 Factibilidad'!E80","v":121.60199760826994}]
[null,null,null,null,null,null,null,"Valor presente neto (VPN)","COP",{"$f":"'Solar FV'!S63","v":285270.23662705993},{"$f":"'Solar FV'!T63","v":283144.94184385979},{"$f":"'3 Factibilidad'!D81","v":-11199623.734557901},{"$f":"'3 Factibilidad'!E81","v":-10683543.20580877}]
[null,null,"Requerimientos de inversión",null,null,null,null,"Tasa Interna de Retorno (TIR)","%",{"$f":"'Solar FV'!S64","v":0.20077562400714655},{"$f":"'Solar FV'!T64","v":0.20022024580325626},{"$f":"'3 Factibilidad'!D82","v":"no TIR"},{"$f":"'3 Factibilidad'!E82","v":"no TIR"}]
[null,null,null,"Máximo tiempo de retorno de inversión (años)",10,null,null,"Costo nivelado de electricidad (LCOE) ","COP/kWh",{"$f":"'Solar FV'!S65","v":292.96990517990912},{"$f":"'Solar FV'!T65","v":292.96990517990912},{"$f":"'3 Factibilidad'!D83","v":-1129.9888305793133},{"$f":"'3 Factibilidad'!E83","v":-1129.9888305793133}]
[null,null,null,"Tasa de descuento (%)",0.12,null,null,"¿Es viable la inversión?",null,{"$f":"IF(AND(J84<$E$87,J86>E88),\"Si\",\"No\")","v":"Si"},{"$f":"IF(AND(K84<$E$87,K86>E88),\"Si\",\"No\")","v":"Si"},{"$f":"IF(AND(L84<$E$87,L86>E88),\"Si\",\"No\")","v":"No"},{"$f":"IF(AND(M84<$E$87,M86>E88),\"Si\",\"No\")","v":"No"}]

{"sheet":"Base","index":5,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,4,6,12],[10,2,10,3]]}
[]
[null,"Escenario de Linea Base"]
[]
[null,"Descripción"]
[]
[null,null,null,null,"En este dashboard se muestra el escenario base y el efecto económico de implementar una tarifa horaria en el costo final de la energía para el usuario.\nSi el usuario desea simular con una demanda distinta a las precargadas, en esta sección puede agregar los valores de consumo promedio anual horario correspondientes. "]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[]
[null,null,"Tipo de consumo energético",null,"Predeterminado",null,null,"Escenario de línea base"]
[null,null,null,null,null,null,null,null,"Consumo energético (kWh)",null,"Costo con tarifa monomia",null,"Costo con tarifa horaria",null,"Porcentaje de ahorros"]
[]
[null,null,null,"Hora",null,null,null,"Anual"]
[null,null,null,"00:00:00"]
[null,null,null,"01:00:00"]
[null,null,null,"02:00:00",null,null,null,"Promedio Mensual"]
[null,null,null,"03:00:00"]
[null,null,null,"04:00:00"]
[null,null,null,"05:00:00"]
[null,null,null,"06:00:00",null,null,null,"Demanda mensual",null,null,"Tarifa monomia vs tarifa horaria",null,null,null,"Demanda horaria"]
[null,null,null,"07:00:00"]
[null,null,null,"08:00:00"]
[null,null,null,"09:00:00"]
[null,null,null,"10:00:00"]
[null,null,null,"11:00:00"]
[null,null,null,"12:00:00"]
[null,null,null,"13:00:00"]
[null,null,null,"14:00:00"]
[null,null,null,"15:00:00"]
[null,null,null,"16:00:00"]
[null,null,null,"17:00:00"]
[null,null,null,"18:00:00"]
[null,null,null,"19:00:00"]
[null,null,null,"20:00:00"]
[null,null,null,"21:00:00"]
[null,null,null,"22:00:00"]
[null,null,null,"23:00:00"]

{"sheet":"Solar FV","index":6,"n_rows":65,"n_cols":20,"rows_kept":65,"cut":false,"hidden":false,"merged":[[28,18,28,19],[5,4,8,18],[47,15,47,16],[54,15,54,16]]}
[]
[null,"Paneles Solares"]
[]
[null,"Descripción"]
[]
[null,null,null,null,"El objetivo de instalar paneles solares fotovoltaicos es reducir la cantidad de electricidad importada que se consume. Las figuras en esta página no asumen ningun cambio de comportamiento del consumidor para ajustar su demanda al excedente solar.  \n\nEl usuario debe agregar los datos técnicos y ecónomicos solicitados para que el modelo funcione de forma adecuada."]
[]
[]
[]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[]
[null,null,"Datos técnicos - Paneles solares",null,null,null,null,"Generación de energía solar por mes, promedio diario",null,null,null,null,null,null,"Balance de energía mensual"]
[]
[null,null,null,"Potencia de un panel (Wp)",100]
[null,null,null,"Número de paneles",1]
[null,null,null,"Potencia del sistema (kWp)",{"$f":"E16*E17/1000","v":0.1}]
[null,null,null,"Clasificación del generador",{"$f":"_xlfn.IFS(E18=0,\"-\",E18<='Info Colombia'!P56,'Info Colombia'!Q56,E18<='Info Colombia'!P57,'Info Colombia'!Q57,E18<='Info Colombia'!P58,'Info Colombia'!Q58,E18>'Info Colombia'!P58,'Info Colombia'!Q59)","v":"Autogenerador a pequeña escala - Residencial"}]
[null,null,null,"Tiempo de vida de los paneles (años)",20]
[null,null,null,"Tiempo de vida del inversor (años)",10]
[null,null,null,"Tasa de degradación (%)",5.0000000000000001E-3]
[]
[]
[null,null,"Datos económicos - Paneles solares"]
[]
[null,null,null,"Costo unitario por capacidad instalada (USD/kW)",883,null,null,"Balance de energía horario, promedio diario anual de generación y demanda"]
[null,null,null,"Costo del sistema fotovolatico por kilowatt (COP)",{"$f":"'Top dashboard'!E84*$E$27","v":3532000},null,null,null,null,null,null,null,null,null,null,null,null,"Unidades","Día promedio","Datos anuales"]
[null,null,null,"CAPEX: Inversión inicial (COP)",{"$f":"E28*E18","v":353200},null,null,null,null,null,null,null,null,null,null,"% de la demanda cubierto por la generación solar",null,"%",{"$f":"_xlfn.IFNA('2A Solar FV'!T122,\"-\")","v":0.84329405454545459}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Consumo energético total",null,"kWh",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Demanda - Escenario Base]],)","v":0.45205479452054814},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Demanda - Escenario Base]],)","v":165.00000000000003}]
[null,null,null,"O&M como % del CAPEX",0.01,null,null,null,null,null,null,null,null,null,null,"Generación solar total",null,"kWh",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Generación solar promedio diaria (kWh)]],)","v":0.38134875000000007},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Generación solar mensual (kWh)2]],)","v":139.14351900000003}]
[null,null,null,"OPEX: Costo anual (COP)",{"$f":"E29*E31","v":3532},null,null,null,null,null,null,null,null,null,null,"Energía importada de la red",null,"kWh",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Energía importada con paneles solares]],)","v":0.28939238671265477},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Energía importada con paneles solares]],)","v":105.62292018259211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Energía exportada a la red",null,"kWh",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Energía exportada con paneles solares]],)","v":0.21868634219210673},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Energía exportada con paneles solares]],)","v":79.766439182592094}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance neto con la red",null,"kWh",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Balance neto con paneles solares]],)","v":7.0706044520547962E-2},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Balance neto con paneles solares]],)","v":25.856481000000002}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demanda pico",null,"kW",{"$f":"_xlfn.IFNA('2C THoraria'!O379,)","v":4.8995119858952892E-2},{"$f":"_xlfn.IFNA('2C THoraria'!L326,)","v":4.8995119858952906E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hora de la demanda pico",null,"hrs",{"$f":"_xlfn.IFNA('2C THoraria'!O380,\"-\")","v":"20:00:00"},{"$f":"_xlfn.IFNA('2C THoraria'!L329,\"-\")","v":"ene 20:00 hrs"}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Costo neto anual de la electricidad",null,null,null,null,null,null,null,"Costo anual de la electricidad, desglosado"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa Monomia",null,null,"Escenario base - tarifa monomia","Escenario con paneles solares - tarifa monomia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"'1 Linea Base'!R58","v":67990.395000000004},{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Costo - Base + paneles solares]],)","v":43523.297359199452}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos por exportación",null,"COP",0,{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Ingreso - Base + paneles solares]],)","v":27068.422070855901}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo neto anual",null,"COP",{"$f":"S45","v":67990.395000000004},{"$f":"T45-T46","v":16454.875288343552}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Porcentaje de ahorros con respecto al escenario base",null,"%",0,{"$f":"IFERROR(1-T47/S47,)","v":0.75798235488492827}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorros (+) / Gasto adicional (-)",null,null,null,{"$f":"IFERROR(S47-T47,)","v":51535.519711656452}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa Horaria",null,null,"Escenario base - tarifa horaria","Escenario con paneles solares - tarifa horaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Costo - Escenario Base]],)","v":67778.666266845146},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Costo - Base + paneles solares]],)","v":44538.633573973857}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos por exportación",null,"COP",0,{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Ingreso - Base + paneles solares]],)","v":29447.796222778692}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo neto anual",null,"COP",{"$f":"S52-S53","v":67778.666266845146},{"$f":"T52-T53","v":15090.837351195165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Porcentaje de ahorros con respecto al escenario base",null,"%",{"$f":"IFERROR(1-S54/S47,)","v":3.114097706813701E-3},{"$f":"IFERROR(1-T54/S47,)","v":0.77804457010148032}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorros (+) / Gasto adicional (-)",null,null,null,{"$f":"S54-T54","v":52687.828915649981}]
[]
[]
[null,null,null,null,null,null,null,"Evaluación económica de la inversión"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores financieros",null,null,"Escenario con paneles solares - tarifa monomia","Escenario con paneles solares - tarifa horaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tiempo de retorno de la inversión simple",null,null,{"$f":"'3 Factibilidad'!D41","v":6.5645803949844925},{"$f":"'3 Factibilidad'!E41","v":6.5864376540169447}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente neto (VPN)",null,null,{"$f":"'3 Factibilidad'!D42","v":285270.23662705993},{"$f":"'3 Factibilidad'!E42","v":283144.94184385979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno (TIR)",null,null,{"$f":"'3 Factibilidad'!D43","v":0.20077562400714655},{"$f":"'3 Factibilidad'!E43","v":0.20022024580325626}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo nivelado de electricidad (LCOE) ",null,null,{"$f":"'3 Factibilidad'!D44","v":292.96990517990912},{"$f":"'3 Factibilidad'!E44","v":292.96990517990912}]

{"sheet":"Ajuste de carga","index":7,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[5,4,7,15],[45,3,46,4]]}
[]
[null,"Ajuste de la demanda según el usuario"]
[]
[null,"Descripción"]
[]
[null,null,null,null,"En este dashboard, se muestra la demanda promedio del escenario base, ajustada por el comportamiento del consumidor. Los beneficios económicos se pueden obtener moviendo el consumo energético del periodo con precios altos al periodo con precios bajos."]
[]
[]
[]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[]
[null,null,"Flexibilidad del usuario",null,null,null,null,"Consumo de energía"]
[]
[]
[null,null,null,"Hora"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K102,\"\")","v":"Base"},"00:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K103,\"\")","v":"Base"},"01:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K104,\"\")","v":"Base"},"02:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K105,\"\")","v":"Base"},"03:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K106,\"\")","v":"Base"},"04:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K107,\"\")","v":"Base"},"05:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K108,\"\")","v":"Base"},"06:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K109,\"\")","v":"Base"},"07:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K110,\"\")","v":"Base"},"08:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K111,\"\")","v":"Base"},"09:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K112,\"\")","v":"Punta"},"10:00:00",0]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K113,\"\")","v":"Punta"},"11:00:00",0]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K114,\"\")","v":"Punta"},"12:00:00",0]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K115,\"\")","v":"Punta"},"13:00:00",0]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K116,\"\")","v":"Base"},"14:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K117,\"\")","v":"Base"},"15:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K118,\"\")","v":"Base"},"16:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K119,\"\")","v":"Base"},"17:00:00",null,null,null,null,null,null,null,"Base","Con Flexibilidad"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K120,\"\")","v":"Punta"},"18:00:00",0,null,null,null,"Demanda pico",null,"kW",{"$f":"_xlfn.IFNA('5C Resultados'!E40,)","v":4.8995119858952892E-2},{"$f":"_xlfn.IFNA('5C Resultados'!F40,)","v":4.40956078730576E-2}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K121,\"\")","v":"Punta"},"19:00:00",0.1,null,null,null,"Energía desplazada del periodo punta",null,"kW",0,{"$f":"'5C Resultados'!F43","v":-4.8995119858952912E-3}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K122,\"\")","v":"Punta"},"20:00:00",0.1,null,null,null,"Hora de la demanda pico",null,null,{"$f":"_xlfn.IFNA('5C Resultados'!E41,)","v":"20:00:00"},{"$f":"_xlfn.IFNA('5C Resultados'!F41,)","v":"20:00:00"}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K123,\"\")","v":"Punta"},"21:00:00",0]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K124,\"\")","v":"Base"},"22:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K125,\"\")","v":"Base"},"23:00:00",null,null,null,"Costo de la energía"]
[]
[null,null,"Metodología de ajuste de cargas",null,null,null,null,null,"Tarifa horaria",null,null,"Base","Con Flexibilidad"]
[null,null,null,null,null,null,null,null,"Costo, promedio diario",null,"COP",{"$f":"_xlfn.IFNA('1 Linea Base'!R61/365,)","v":185.69497607354833},{"$f":"_xlfn.IFNA('5C Resultados'!S34,)","v":183.83958129565295}]
[null,null,"Por favor seleccione la metodología:",null,null,null,null,null,"Costo anual",null,"COP",{"$f":"_xlfn.IFNA('1 Linea Base'!R61,)","v":67778.666266845146},{"$f":"_xlfn.IFNA('5C Resultados'!Q35,)","v":67101.447172913322}]
[null,null,null,"Cambio de carga en bloques "]
[]
[]
[null,null,null,"¿Se excede la capacidad de conexión?",{"$f":"_xlfn.IFNA('5B Calculos'!D216,\"-\")","v":"No"},{"$f":"IF(E49=\"No\",0,1)","v":0}]
[]
[null,null,"Elasticidad"]
[]
[null,null,null,"Elasticidad","No"]
[]
[null,null,null,{"$f":"'Top dashboard'!E20","v":"Residencial"},0.4]

{"sheet":"Ajuste de carga + solar","index":8,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[[44,3,45,4],[5,4,7,13]]}
[]
[null,"Ajuste de la demanda según el usuario y su generación solar"]
[]
[null,"Descripción"]
[]
[null,null,null,null,"En este dashboard, se muestra la demanda promedio del escenario con paneles solares, ajustada por el comportamiento del consumidor. Los beneficios económicos se pueden obtener moviendo el consumo energético del periodo con precios altos al periodo con precios bajos. Para este análisis se utiliza el promedio horario anual de la curva de demanda con paneles. "]
[]
[]
[]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[]
[null,null,"Flexibilidad del usuario",null,null,null,null,"Consumo de energía"]
[]
[]
[null,null,null,"Hora"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K102,\"\")","v":"Base"},"00:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K103,\"\")","v":"Base"},"01:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K104,\"\")","v":"Base"},"02:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K105,\"\")","v":"Base"},"03:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K106,\"\")","v":"Base"},"04:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K107,\"\")","v":"Base"},"05:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K108,\"\")","v":"Base"},"06:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K109,\"\")","v":"Base"},"07:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K110,\"\")","v":"Base"},"08:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K111,\"\")","v":"Base"},"09:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K112,\"\")","v":"Punta"},"10:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K113,\"\")","v":"Punta"},"11:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K114,\"\")","v":"Punta"},"12:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K115,\"\")","v":"Punta"},"13:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K116,\"\")","v":"Base"},"14:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K117,\"\")","v":"Base"},"15:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K118,\"\")","v":"Base"},"16:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K119,\"\")","v":"Base"},"17:00:00",null,null,null,null,null,null,null,"Base","Con Flexibilidad"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K120,\"\")","v":"Punta"},"18:00:00",null,null,null,null,"Demanda pico",null,"kW",{"$f":"_xlfn.IFNA('6C Resultados'!E40,)","v":4.8995119858952892E-2},{"$f":"_xlfn.IFNA('6C Resultados'!F40,)","v":4.8995119858952892E-2}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K121,\"\")","v":"Punta"},"19:00:00",null,null,null,null,"Energía desplazada del periodo punta",null,"kW",0,{"$f":"'6C Resultados'!F43","v":0}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K122,\"\")","v":"Punta"},"20:00:00",null,null,null,null,"Hora de la demanda pico",null,null,{"$f":"_xlfn.IFNA('6C Resultados'!E41,)","v":"20:00:00"},{"$f":"_xlfn.IFNA('6C Resultados'!F41,)","v":"20:00:00"}]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K123,\"\")","v":"Punta"},"21:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K124,\"\")","v":"Base"},"22:00:00"]
[null,null,{"$f":"_xlfn.IFNA('1 Linea Base'!K125,\"\")","v":"Base"},"23:00:00",null,null,null,"Costo de la energía"]
[]
[null,null,"Metodología de ajuste de cargas",null,null,null,null,null,"Tarifa horaria, promedio diario",null,null,"Base + Solar","Con Flexibilidad"]
[null,null,"Por favor seleccione la metodología:",null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Costo - Base + paneles solares]],)","v":122.02841208077571},{"$f":"IFERROR(IF(AVERAGE($E$18:$E$41)=0,L44,'6C Resultados'!R34),)","v":0}]
[null,null,null,"Coincidencia con la energía solar",null,null,null,null,"Ingresos por exportación",null,"COP",{"$f":"_xlfn.IFNA(Daily_TOU[[#Totals],[Ingreso - Base + paneles solares]],)","v":80.734508770826992},{"$f":"IFERROR(IF(AVERAGE($E$18:$E$41)=0,L45,'6C Resultados'!S34),)","v":0}]
[null,null,null,null,null,null,null,null,"Costo neto de la energía",null,"COP",{"$f":"L44-L45","v":41.293903309948718},{"$f":"M44-M45","v":0}]
[]
[null,null,null,"¿Se excede la capacidad de conexión?",{"$f":"_xlfn.IFNA('6B Calculos'!D216,\"-\")","v":"No"},{"$f":"IF(E48=\"No\",0,1)","v":0},null,null,"Tarifa horaria, promedio anual",null,null,"Base + Solar","Con Flexibilidad"]
[null,null,null,null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"_xlfn.IFNA('Solar FV'!T52,)","v":44538.633573973857},{"$f":"IFERROR(IF(AVERAGE(E18:E41)=0,L49,'6C Resultados'!R35),)","v":0}]
[null,null,null,null,null,null,null,null,"Ingresos por exportación",null,"COP",{"$f":"_xlfn.IFNA('Solar FV'!T53,)","v":29447.796222778692},{"$f":"IFERROR(IF(AVERAGE(E18:E41)=0,L50,'6C Resultados'!S35),)","v":0}]
[null,null,"Elasticidad",null,null,null,null,null,"Costo neto de la energía",null,"COP",{"$f":"L49-L50","v":15090.837351195165},{"$f":"M49-M50","v":0}]
[]
[null,null,null,"Elasticidad","No"]
[]
[null,null,null,{"$f":"'Top dashboard'!E20","v":"Residencial"},0.4]

{"sheet":"Baterías","index":9,"n_rows":54,"n_cols":20,"rows_kept":54,"cut":false,"hidden":false,"merged":[[5,4,9,18]]}
[]
[null,"Sistema de almacenamiento de energía con baterías"]
[]
[null,"Descripción"]
[]
[null,null,null,null,"En este dashboard se muestra el escenario con un sistema de almacenamiento de energía y paneles solares (si estos fueron activados en la pestaña correspondiente). Mientras que en una tarifa monomia solo se pueden generar ahorros cargando el excedente solar en las baterías, en una tarifa horaria el precio de exportación define qué es más conveniente para maximizar el beneficio económico: cargar del sol o del periodo base.\nEl usuario debe agregar los datos técnicos y ecónomicos solicitados para que el modelo funcione de forma adecuada, así como presionar el botón \"Calcular baterías\" para obtener los resultados correctos."]
[]
[]
[]
[]
[]
[null,"Entradas",null,null,null,null,null,"Resultados"]
[]
[null,null,"Datos técnicos - Baterías",null,null,null,null,"Balance de energía horario, promedio diario anual de generación y demanda"]
[]
[null,null,null,"Energía total (kWh)",2]
[null,null,null,"Potencia máxima (kW)",1]
[null,null,null,"Estado de carga mímimo (%)",0.5]
[null,null,null,"Energía utilizable (kWh)",{"$f":"Baterías!E16*(1-Baterías!E18)","v":1}]
[null,null,null,"Energia mínima requerida (kWh)",{"$f":"Baterías!E16*Baterías!E18","v":1}]
[null,null,null,"Número de ciclos de carga y descarga",1000]
[null,null,null,"Eficiencia de ida y vuelta (%)",0.98]
[]
[null,null,"Datos económicos - Baterías"]
[]
[null,null,null,"Costo de la batería (USD/kWh)",450]
[null,null,null,"Costo del inversor de la batería (USD/kW)",350]
[]
[null,null,null,"CAPEX: Inversión inicial (COP)",{"$f":"(E16*E26+E17*E27)*'Top dashboard'!E84","v":5000000}]
[null,null,null,null,null,null,null,null,null,null,"-"]
[null,null,null,"O&M como % del CAPEX",0.01,null,null,"Costo neto anual de la electricidad",null,null,null,null,null,null,null,"Costo anual de la electricidad, desglosado"]
[null,null,null,"OPEX: Costo anual (COP)",{"$f":"E29*E31","v":50000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa Monomia",null,null,"Escenario base - tarifa monomia","Escenario actual - tarifa monomia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"'Solar FV'!S45","v":67990.395000000004},{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Costo - paneles solares y baterias]],)","v":11858.511658877658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos por exportación",null,"COP",null,{"$f":"_xlfn.IFNA(Month_Flat[[#Totals],[Ingreso - paneles solares y baterias]],)","v":6.3862059206031497E-13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo neto anual",null,"COP",{"$f":"'Solar FV'!S47","v":67990.395000000004},{"$f":"T34-T35","v":11858.511658877658}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Porcentaje de ahorros con respecto al escenario base",null,"%",null,{"$f":"IFERROR(1-T36/S36,)","v":0.82558548661354803}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorros (+) / Gasto adicional (-)",null,null,null,{"$f":"IFERROR(S36-T36,)","v":56131.883341122346}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa Horaria",null,null,"Escenario base - tarifa horaria","Escenario actual - tarifa horaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de importación",null,"COP",{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Costo - Escenario Base]],)","v":67778.666266845146},{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Costo - Paneles solares y baterías]],)","v":121613.9858917316}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ingresos por exportación",null,"COP",null,{"$f":"_xlfn.IFNA(Month_TOU[[#Totals],[Ingreso - Paneles solares y baterías]],)","v":151389.62275550491}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo neto anual",null,"COP",{"$f":"S41-S42","v":67778.666266845146},{"$f":"T41-T42","v":-29775.63686377331}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Porcentaje de ahorros con respecto al escenario base",null,"%",{"$f":"IFERROR(1-S43/S36,)","v":3.114097706813701E-3},{"$f":"IFERROR(1-T43/S36,)","v":1.4379388715681576}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ahorros (+) / Gasto adicional (-)",null,null,null,{"$f":"S43-T43","v":97554.303130618457}]
[]
[]
[null,null,null,null,null,null,null,"Evaluación económica de la inversión"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indicadores financieros",null,null,"Escenario con paneles solares y baterias - tarifa monomia","Escenario con paneles solares y baterias - tarifa horaria"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tiempo de retorno de la inversión simple",null,null,{"$f":"_xlfn.IFNA('3 Factibilidad'!D80,)","v":2059.0154624742017},{"$f":"_xlfn.IFNA('3 Factibilidad'!E80,)","v":121.60199760826994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valor presente neto (VPN)",null,null,{"$f":"_xlfn.IFNA('3 Factibilidad'!D81,)","v":-11199623.734557901},{"$f":"_xlfn.IFNA('3 Factibilidad'!E81,)","v":-10683543.20580877}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tasa Interna de Retorno (TIR)",null,null,{"$f":"'3 Factibilidad'!D82","v":"no TIR"},{"$f":"'3 Factibilidad'!E82","v":"no TIR"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo nivelado de electricidad (LCOE) ",null,null,{"$f":"_xlfn.IFNA('3 Factibilidad'!D83,)","v":-1129.9888305793133},{"$f":"_xlfn.IFNA('3 Factibilidad'!E83,)","v":-1129.9888305793133}]

{"sheet":"EV","index":10,"n_rows":90,"n_cols":17,"rows_kept":90,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Vehículos eléctricos"]
[]
[null,"Descripción"]
[]
[]
[]
[]
[]
[]
[]
[null,"Entradas",null,null,null,null,null,null,null,null,null,null,"Resultados"]
[]
[null,null,"Características de los EVs",null,null,null,null,null,null,null,null,null,"Consumo de energía"]
[null,null,null,null,"Unidades"]
[null,null,null,"Nombre del tipo de carro"]
[null,null,null,"Número de carros por tipo"]
[null,null,null,"Capacidad utilizable de la bateria","kWh"]
[null,null,null,"Capacidad del centro de carga","kW"]
[null,null,null,"Eficiencia","km/kWh"]
[null,null,null,"Rango máximo de recorrido","km",{"$f":"F18*F20","v":0},{"$f":"G18*G20","v":0},{"$f":"H18*H20","v":0},{"$f":"I18*I20","v":0},{"$f":"J18*J20","v":0}]
[null,null,null,"Estado de carga mínimo","%"]
[null,null,null,"Energía mínima requerida","kWh",{"$f":"F18*F22","v":0},{"$f":"G18*G22","v":0},{"$f":"H18*H22","v":0},{"$f":"I18*I22","v":0},{"$f":"J18*J22","v":0}]
[]
[]
[]
[null,null,"Perfil de uso"]
[]
[null,null,null,"Nombre del tipo de carro",null,{"$f":"F16","v":0},{"$f":"'4 EV'!P10","v":0},{"$f":"'4 EV'!Q10","v":0},{"$f":"'4 EV'!R10","v":0},{"$f":"'4 EV'!S10","v":0}]
[null,null,null,"Hora de salida 1"]
[null,null,null,"Hora de regreso 1",null,null,null,null,null,null,null,null,null,"Resultados técnicos","Unidades","Carga estándar","Carga inteligente"]
[null,null,null,"Distancia del viaje 1","km",null,null,null,null,null,null,null,null,"Carga demanda pico","kW",{"$f":"IFERROR(MAX(Table33[Todos carga estándar (kWh)]),0)","v":0},{"$f":"IFERROR(MAX(Table33[Todos carga inteligente (kWh)]),0)","v":0}]
[null,null,null,"Energía consumida 1","kWh",{"$f":"IFERROR(F32/$F$20,\"-\")","v":"-"},{"$f":"IFERROR(G32/$F$20,\"-\")","v":"-"},"-","-","-",null,null,null,"Carga demanda + demanda base pico","kW",{"$f":"IFERROR(MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),0)","v":4.8995119858952892E-2},{"$f":"IFERROR(MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),0)","v":4.8995119858952892E-2}]
[null,null,null,"Hora de salida 2",null,null,null,null,null,null,null,null,null,"Carga consumo diario de energía","kWh",{"$f":"IFERROR(Table33[[#Totals],[Todos carga estándar (kWh)]],0)","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos carga inteligente (kWh)]],)","v":0}]
[null,null,null,"Hora de regreso 2",null,null,null,null,null,null,null,null,null,"Carga consumo anual de energía","kWh",{"$f":"Table33[[#Totals],[Todos carga estándar (kWh)]]*'4 EV'!F205","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos carga inteligente (kWh)]]*'4 EV'!F205,)","v":0}]
[null,null,null,"Distancia del viaje 2","km",null,null,null,null,null,null,null,null,"Tiempo de la demanda pico 1",null,{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(1,Table33[Indicador Carga demanda pico  - estándar],0)),\"-\")","v":"20:00:00"},{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(1,Table33[Indicador demanda pico - inteligente],0)),\"-\")","v":"20:00:00"}]
[null,null,null,"Energía consumida 2","kWh",{"$f":"IFERROR(F36/$F$20,\"-\")","v":"-"},{"$f":"IFERROR(G36/$F$20,\"-\")","v":"-"},"-","-","-",null,null,null,"Tiempo de la demanda pico 2",null,{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(2,Table33[Indicador Carga demanda pico  - estándar],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(2,Table33[Indicador demanda pico - inteligente],0)),\"-\")","v":"-"}]
[null,null,null,"¿Es viable?",null,{"$f":"IFERROR(IF(F$37=0,0,IF($F$18-F$33+(HOUR(F$34)-HOUR(F$31))*$F$19<F$37,1,0)),\"-\")","v":"-"},{"$f":"IFERROR(IF(G$37=0,0,IF($F$18-G$33+(HOUR(G$34)-HOUR(G$31))*$F$19<G$37,1,0)),\"-\")","v":"-"},"-","-","-",null,null,null,"Tiempo de la demanda pico 3",null,{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(3,Table33[Indicador Carga demanda pico  - estándar],0)),\"-\")","v":"-"},{"$f":"IFERROR(INDEX(Table33[Hora],MATCH(3,Table33[Indicador demanda pico - inteligente],0)),\"-\")","v":"-"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Costo de la energía requerida"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa monomia",null,"Carga estándar","Carga inteligente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de carga por día","COP",{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa monomia - estándar]],)","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa monomia - inteligente]],)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de carga por año","COP",{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa monomia - estándar]]*'4 EV'!F205,)","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa monomia - inteligente]]*'4 EV'!F205,)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa horaria",null,"Carga estándar","Carga inteligente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de carga por día ","COP",{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa horaria - estándar]],)","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa horaria - inteligente]],)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Costo de carga por año","COP",{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa horaria - estándar]]*'4 EV'!F205,)","v":0},{"$f":"_xlfn.IFNA(Table33[[#Totals],[Todos - costo tarifa horaria - inteligente]]*'4 EV'!F205,)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Comparaciones del perfil de demanda por vehículo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"xx"]

{"sheet":"1 Linea Base","index":11,"n_rows":152,"n_cols":18,"rows_kept":152,"cut":false,"hidden":true,"merged":[[99,1,99,5],[99,6,99,11],[99,12,99,16],[57,11,57,13],[58,11,58,13],[60,11,60,13],[61,11,61,13],[63,11,63,13],[64,11,64,13]]}
[]
[null,"Demanda base y costos"]
[]
[]
[null,"Datos de consumo, promedio horario mensual"]
[null,"Obtenido de los datos de la Universidad"]
[]
[null,"Tipo de usuario",{"$f":"'Top dashboard'!E20","v":"Residencial"}]
[null,"Estrato / Tensión",{"$f":"IF(C8=\"Residencial\",'Top dashboard'!E21,C44)","v":"E3"}]
[]
[null,"Hora / Mes","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","Dmin","Dmed","Dmax"]
[null,"00:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E15,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B12=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.0797976352450431E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.0797976352450431E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.0797976352450431E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.0797976352450431E-2}]
[null,"01:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E16,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B13=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":8.4732980850981444E-3},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":8.4732980850981444E-3},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":8.4732980850981427E-3},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":8.4732980850981444E-3}]
[null,"02:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E17,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B14=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.6812734195125139E-3},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":7.6812734195125139E-3},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":7.6812734195125113E-3},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":7.6812734195125139E-3}]
[null,"03:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E18,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B15=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.311686579736321E-3},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":7.311686579736321E-3},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":7.3116865797363218E-3},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":7.311686579736321E-3}]
[null,"04:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E19,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B16=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":7.4512028952717054E-3},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":7.4512028952717054E-3},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":7.4512028952717071E-3},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":7.4512028952717054E-3}]
[null,"05:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E20,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B17=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":9.0239657325419335E-3},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":9.0239657325419335E-3},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":9.0239657325419352E-3},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":9.0239657325419335E-3}]
[null,"06:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E21,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B18=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.2497459352570742E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.2497459352570742E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.2497459352570741E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.2497459352570742E-2}]
[null,"07:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E22,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B19=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5385942076173421E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.5385942076173421E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.5385942076173416E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.5385942076173421E-2}]
[null,"08:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E23,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B20=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5489196352463519E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.5489196352463519E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.5489196352463515E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.5489196352463519E-2}]
[null,"09:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E24,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B21=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5587880279824018E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.5587880279824018E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.5587880279824022E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.5587880279824018E-2}]
[null,"10:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E25,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B22=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5699960858009305E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.5699960858009305E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.5699960858009308E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.5699960858009305E-2}]
[null,"11:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E26,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B23=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.5932965099132359E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.5932965099132359E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.5932965099132359E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.5932965099132359E-2}]
[null,"12:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E27,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B24=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6341659987301988E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.6341659987301988E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.6341659987301992E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.6341659987301988E-2}]
[null,"13:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E28,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B25=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6837040499156825E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.6837040499156825E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.6837040499156825E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.6837040499156825E-2}]
[null,"14:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E29,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B26=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6659964165052582E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.6659964165052582E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.6659964165052582E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.6659964165052582E-2}]
[null,"15:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E30,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B27=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.6558653152174658E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.6558653152174658E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.6558653152174661E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.6558653152174658E-2}]
[null,"16:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E31,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B28=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.7899702300387565E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.7899702300387565E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.7899702300387565E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.7899702300387565E-2}]
[null,"17:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E32,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B29=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.0231538623991883E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":2.0231538623991883E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":2.0231538623991883E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":2.0231538623991883E-2}]
[null,"18:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E33,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B30=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":2.5557872173641319E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":2.5557872173641319E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":2.5557872173641309E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":2.5557872173641319E-2}]
[null,"19:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E34,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B31=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.1058817422258184E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":4.1058817422258184E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":4.1058817422258191E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":4.1058817422258184E-2}]
[null,"20:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E35,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B32=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.8995119858952906E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":4.8995119858952906E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":4.8995119858952892E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":4.8995119858952906E-2}]
[null,"21:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E36,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B33=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":4.2788475763879827E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":4.2788475763879827E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":4.2788475763879834E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":4.2788475763879827E-2}]
[null,"22:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E37,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B34=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":3.0227424838709771E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":3.0227424838709771E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":3.0227424838709771E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":3.0227424838709771E-2}]
[null,"23:00:00",{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"IF(Base!$E$11=\"Personalizado\",Base!$E38,'Top dashboard'!$E$28/365*INDEX(EConsumption[promedio norm],MATCH(1,($B35=EConsumption[Hora / Mes])*('Top dashboard'!$E$47=EConsumption[Cluster]),0)))","v":1.756571865225607E-2},{"$f":"MIN(Demand0[[#This Row],[ene]:[dic]])","v":1.756571865225607E-2},{"$f":"AVERAGE(Demand0[[#This Row],[ene]:[dic]])","v":1.7565718652256066E-2},{"$f":"MAX(Demand0[[#This Row],[ene]:[dic]])","v":1.756571865225607E-2}]
[null,"Total",{"$f":"SUBTOTAL(109,Demand0[ene])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[feb])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[mar])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[abr])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[may])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[jun])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[jul])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[ago])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[sep])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[oct])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[nov])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[dic])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[Dmin])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[Dmed])","v":0.45205479452054803},{"$f":"SUBTOTAL(109,Demand0[Dmax])","v":0.45205479452054803}]
[null,"Demanda pico",{"$f":"MAX(Demand0[ene])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[feb])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[mar])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[abr])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[may])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[jun])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[jul])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[ago])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[sep])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[oct])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[nov])","v":4.8995119858952906E-2},{"$f":"MAX(Demand0[dic])","v":4.8995119858952906E-2}]
[null,"Demanda máxima",{"$f":"MAX($C$37:$N$37)","v":4.8995119858952906E-2}]
[null,"Mes de la demanda pico",{"$f":"INDEX(Demand0[[#Headers],[ene]:[dic]],MATCH(MAX($C$37:$N$37),$C$37:$N$37,0))","v":"ene"}]
[null,"Hora de la demanda pico",{"$f":"INDEX(Demand0[Hora / Mes],MATCH(MAX($C$37:$N$37),Demand0[Dmax],0))","v":"20:00:00"}]
[]
[null,"Costo Unitario de la Electricidad",null,null,null,null,null,null,null,null,null,"Costo Total de la Electricidad",null,null,"Tipo de Costo Unitario","Promedio anual"]
[null,"Mercado",{"$f":"'Top dashboard'!E13","v":"Caribe Mar"}]
[null,"Nivel de Tensión",{"$f":"INDEX(Voltaje[Nivel],MATCH('Top dashboard'!E25,Voltaje[Rango de Tensión],0))","v":"Nivel de Tensión 1"},null,"CU - Costo Unitario"]
[null,"Mes / Precio","CU Promedio","CU Máximo","Real","Contribución","Subsidio 1","Subsidio 2","Subsidio 3","Personalizado",null,"Mes","Días","Consumo diario (kWh)","Consumo mensual (kWh)","CU Promedio anual (COP/kWh)","CU Promedio mensual","Costo total (COP)"]
[null,"ene",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B46,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":497.88},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B46,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":535.07000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B46,E4_Promedio[#Headers],0))","v":497.88},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":597.45600000000002},{"$f":"IF($O46<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O46-CS))/$O46)","v":199.15200000000002},{"$f":"IF($O46<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O46-CS))/$O46)","v":248.94},{"$f":"IF($O46<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O46-CS))/$O46)","v":423.19799999999998},null,null,"ene",{"$f":"TRANSPOSE('2A Solar FV'!C12:N12)","v":31},{"$f":"TRANSPOSE(Demand0[[#Totals],[ene]:[dic]])","v":0.45205479452054803},{"$f":"M46*N46","v":14.013698630136989},{"$f":"_xlfn.IFS('Top dashboard'!E69=\"Personalizado\",Table12[[#Totals],[Personalizado]],'Top dashboard'!E22=\"Contribución\",Table12[[#Totals],[Contribución]],'Top dashboard'!E22=\"Real\",Table12[[#Totals],[CU Promedio]],'Top dashboard'!E22=\"Subsidio 1\",Table12[[#Totals],[Subsidio 1]],'Top dashboard'!E22=\"Subsidio 2\",Table12[[#Totals],[Subsidio 2]],'Top dashboard'!E22=\"Subsidio 3\",Table12[[#Totals],[Subsidio 3]])","v":412.06299999999993},{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":423.19799999999998},{"$f":"IF($P$42=\"Promedio mensual\",O46*Q46,O46*P46)","v":5774.5266986301376}]
[null,"feb",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B47,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":497.88},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B47,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":571.44000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B47,E4_Promedio[#Headers],0))","v":497.88},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":597.45600000000002},{"$f":"IF($O47<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O47-CS))/$O47)","v":199.15200000000002},{"$f":"IF($O47<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O47-CS))/$O47)","v":248.94},{"$f":"IF($O47<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O47-CS))/$O47)","v":423.19799999999998},null,null,"feb",28,0.45205479452054803,{"$f":"M47*N47","v":12.657534246575345},412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":423.19799999999998},{"$f":"IF($P$42=\"Promedio mensual\",O47*Q47,O47*P47)","v":5215.7015342465756}]
[null,"mar",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B48,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":497.88},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B48,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":663.23},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B48,E4_Promedio[#Headers],0))","v":497.88},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":597.45600000000002},{"$f":"IF($O48<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O48-CS))/$O48)","v":199.15200000000002},{"$f":"IF($O48<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O48-CS))/$O48)","v":248.94},{"$f":"IF($O48<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O48-CS))/$O48)","v":423.19799999999998},null,null,"mar",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":423.19799999999998},5774.5266986301376]
[null,"abr",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B49,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":485.16},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B49,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":553.19000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B49,E4_Promedio[#Headers],0))","v":485.16},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":582.19200000000001},{"$f":"IF($O49<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O49-CS))/$O49)","v":194.06400000000002},{"$f":"IF($O49<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O49-CS))/$O49)","v":242.58},{"$f":"IF($O49<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O49-CS))/$O49)","v":412.38600000000002},null,null,"abr",30,0.45205479452054803,13.56164383561644,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":412.38600000000002},5588.2516438356161]
[null,"may",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B50,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":485.16},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B50,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":553.19000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B50,E4_Promedio[#Headers],0))","v":485.16},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":582.19200000000001},{"$f":"IF($O50<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O50-CS))/$O50)","v":194.06400000000002},{"$f":"IF($O50<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O50-CS))/$O50)","v":242.58},{"$f":"IF($O50<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O50-CS))/$O50)","v":412.38600000000002},null,null,"may",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":412.38600000000002},5774.5266986301376]
[null,"jun",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B51,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":485.16},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B51,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":553.19000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B51,E4_Promedio[#Headers],0))","v":485.16},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":582.19200000000001},{"$f":"IF($O51<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O51-CS))/$O51)","v":194.06400000000002},{"$f":"IF($O51<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O51-CS))/$O51)","v":242.58},{"$f":"IF($O51<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O51-CS))/$O51)","v":412.38600000000002},null,null,"jun",30,0.45205479452054803,13.56164383561644,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":412.38600000000002},5588.2516438356161]
[null,"jul",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B52,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":479.29},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B52,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":553.19000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B52,E4_Promedio[#Headers],0))","v":479.29},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":575.14800000000002},{"$f":"IF($O52<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O52-CS))/$O52)","v":191.71600000000001},{"$f":"IF($O52<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O52-CS))/$O52)","v":239.64500000000001},{"$f":"IF($O52<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O52-CS))/$O52)","v":407.3965},null,null,"jul",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":407.3965},5774.5266986301376]
[null,"ago",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B53,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":479.29},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B53,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":553.19000000000005},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B53,E4_Promedio[#Headers],0))","v":479.29},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":575.14800000000002},{"$f":"IF($O53<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O53-CS))/$O53)","v":191.71600000000001},{"$f":"IF($O53<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O53-CS))/$O53)","v":239.64500000000001},{"$f":"IF($O53<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O53-CS))/$O53)","v":407.3965},null,null,"ago",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":407.3965},5774.5266986301376]
[null,"sep",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B54,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":479.29},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B54,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":546.41999999999996},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B54,E4_Promedio[#Headers],0))","v":479.29},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":575.14800000000002},{"$f":"IF($O54<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O54-CS))/$O54)","v":191.71600000000001},{"$f":"IF($O54<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O54-CS))/$O54)","v":239.64500000000001},{"$f":"IF($O54<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O54-CS))/$O54)","v":407.3965},null,null,"sep",30,0.45205479452054803,13.56164383561644,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":407.3965},5588.2516438356161]
[null,"oct",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B55,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":476.79},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B55,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":534.05999999999995},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B55,E4_Promedio[#Headers],0))","v":476.79},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":572.14800000000002},{"$f":"IF($O55<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O55-CS))/$O55)","v":190.71600000000001},{"$f":"IF($O55<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O55-CS))/$O55)","v":238.39500000000001},{"$f":"IF($O55<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O55-CS))/$O55)","v":405.2715},null,null,"oct",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":405.2715},5774.5266986301376]
[null,"nov",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B56,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":476.79},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B56,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":539.4},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B56,E4_Promedio[#Headers],0))","v":476.79},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":572.14800000000002},{"$f":"IF($O56<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O56-CS))/$O56)","v":190.71600000000001},{"$f":"IF($O56<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O56-CS))/$O56)","v":238.39500000000001},{"$f":"IF($O56<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O56-CS))/$O56)","v":405.2715},null,null,"nov",30,0.45205479452054803,13.56164383561644,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":405.2715},5588.2516438356161]
[null,"dic",{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B57,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":476.79},{"$f":"INDEX(E4_Máximo[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B57,E4_Promedio[#Headers],0))*INDEX(Voltaje[CU ajustado],MATCH('1 Linea Base'!$C$44,Voltaje[Nivel],0))","v":544.79999999999995},{"$f":"INDEX(E4_Promedio[],MATCH($C$43,E4_Promedio[Mercado],0),MATCH(B57,E4_Promedio[#Headers],0))","v":476.79},{"$f":"Table12[[#This Row],[CU Promedio]]*1.2","v":572.14800000000002},{"$f":"IF($O57<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$10*CS+Table12[[#This Row],[CU Promedio]]*($O57-CS))/$O57)","v":190.71600000000001},{"$f":"IF($O57<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$11*CS+Table12[[#This Row],[CU Promedio]]*($O57-CS))/$O57)","v":238.39500000000001},{"$f":"IF($O57<CS,Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12,(Table12[[#This Row],[CU Promedio]]*'Info Colombia'!$S$12*CS+Table12[[#This Row],[CU Promedio]]*($O57-CS))/$O57)","v":405.2715},null,null,"dic",31,0.45205479452054803,14.013698630136989,412.06299999999993,{"$f":"INDEX(Table12[[#This Row],[Real]:[Personalizado]],,MATCH(IF('Top dashboard'!$E$69=\"Predeterminado\",'Top dashboard'!$E$22,'Top dashboard'!$E$69),Table12[[#Headers],[Real]:[Personalizado]],0))","v":405.2715},5774.5266986301376]
[null,"Promedio anual",{"$f":"AVERAGE(Table12[CU Promedio])","v":484.78},{"$f":"AVERAGE(Table12[CU Máximo])","v":558.36416666666662},{"$f":"AVERAGE(Table12[Real])","v":484.78},{"$f":"AVERAGE(Table12[Contribución])","v":581.73599999999999},{"$f":"AVERAGE(Table12[Subsidio 1])","v":193.91199999999995},{"$f":"AVERAGE(Table12[Subsidio 2])","v":242.39},{"$f":"AVERAGE(Table12[Subsidio 3])","v":412.06299999999993},{"$f":"IF(SUM(Table12[Personalizado])=0,'Top dashboard'!$E$71,AVERAGE(Table12[Personalizado]))","v":0},null,"Total Escenario Base",null,null,{"$f":"_xlfn.IFNA(SUM(O46:O57),\"-\")","v":165.00000000000003},null,null,{"$f":"_xlfn.IFNA(SUM(R46:R57),\"-\")","v":67990.395000000004}]
[null,null,null,null,null,null,null,null,null,null,null,"Promedio mensual Escenario Base",null,null,{"$f":"_xlfn.IFNA(AVERAGE(O46:O57),\"-\")","v":13.750000000000002},{"$f":"_xlfn.IFNA(AVERAGE(P46:P57),)","v":412.06300000000005},null,{"$f":"_xlfn.IFNA(AVERAGE(R46:R57),\"-\")","v":5665.86625}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total con Tarifa Horaria",null,null,null,null,null,{"$f":"_xlfn.IFNA(SUM(CostToU[[#Totals],[ene]:[dic]]),)","v":67778.666266845146}]
[null,null,null,null,null,null,null,null,null,null,null,"Promedio mensual tarifa horaria",null,null,null,null,null,{"$f":"_xlfn.IFNA(AVERAGE(CostToU[[#Totals],[ene]:[dic]]),)","v":5648.2221889037619}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Diferencia anual",null,null,null,null,null,{"$f":"(R58-R61)/R58","v":3.1140977068137015E-3}]
[null,null,null,null,null,null,null,null,null,null,null,"Diferencia mensual",null,null,null,null,null,{"$f":"(R59-R62)/R59","v":3.1140977068137015E-3}]
[]
[]
[null,"Costo con cambio a Tarifa Horaria"]
[]
[null,"Hora / Mes","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","Cmin","Cmed","Cmax"]
[null,"00:00:00",{"$f":"'1 Linea Base'!C12*'2A Solar FV'!C$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!D12*'2A Solar FV'!D$12*'1 Linea Base'!$L102","v":93.438377124115419},{"$f":"'1 Linea Base'!E12*'2A Solar FV'!E$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!F12*'2A Solar FV'!F$12*'1 Linea Base'!$L102","v":100.11254691869509},{"$f":"'1 Linea Base'!G12*'2A Solar FV'!G$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!H12*'2A Solar FV'!H$12*'1 Linea Base'!$L102","v":100.11254691869509},{"$f":"'1 Linea Base'!I12*'2A Solar FV'!I$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!J12*'2A Solar FV'!J$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!K12*'2A Solar FV'!K$12*'1 Linea Base'!$L102","v":100.11254691869509},{"$f":"'1 Linea Base'!L12*'2A Solar FV'!L$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!M12*'2A Solar FV'!M$12*'1 Linea Base'!$L102","v":100.11254691869509},{"$f":"'1 Linea Base'!N12*'2A Solar FV'!N$12*'1 Linea Base'!$L102","v":103.44963181598493},{"$f":"'1 Linea Base'!O12*'2A Solar FV'!O$12*'1 Linea Base'!$L102","v":93.438377124115419},{"$f":"'1 Linea Base'!P12*'2A Solar FV'!P$12*'1 Linea Base'!$L102","v":101.50299895923253},{"$f":"'1 Linea Base'!Q12*'2A Solar FV'!Q$12*'1 Linea Base'!$L102","v":103.44963181598493}]
[null,"01:00:00",{"$f":"'1 Linea Base'!C13*'2A Solar FV'!C$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!D13*'2A Solar FV'!D$12*'1 Linea Base'!$L103","v":73.322185205635733},{"$f":"'1 Linea Base'!E13*'2A Solar FV'!E$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!F13*'2A Solar FV'!F$12*'1 Linea Base'!$L103","v":78.559484148895436},{"$f":"'1 Linea Base'!G13*'2A Solar FV'!G$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!H13*'2A Solar FV'!H$12*'1 Linea Base'!$L103","v":78.559484148895436},{"$f":"'1 Linea Base'!I13*'2A Solar FV'!I$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!J13*'2A Solar FV'!J$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!K13*'2A Solar FV'!K$12*'1 Linea Base'!$L103","v":78.559484148895436},{"$f":"'1 Linea Base'!L13*'2A Solar FV'!L$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!M13*'2A Solar FV'!M$12*'1 Linea Base'!$L103","v":78.559484148895436},{"$f":"'1 Linea Base'!N13*'2A Solar FV'!N$12*'1 Linea Base'!$L103","v":81.178133620525273},{"$f":"'1 Linea Base'!O13*'2A Solar FV'!O$12*'1 Linea Base'!$L103","v":73.322185205635733},{"$f":"'1 Linea Base'!P13*'2A Solar FV'!P$12*'1 Linea Base'!$L103","v":79.650588095407855},{"$f":"'1 Linea Base'!Q13*'2A Solar FV'!Q$12*'1 Linea Base'!$L103","v":81.178133620525273}]
[null,"02:00:00",{"$f":"'1 Linea Base'!C14*'2A Solar FV'!C$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!D14*'2A Solar FV'!D$12*'1 Linea Base'!$L104","v":66.468539950356288},{"$f":"'1 Linea Base'!E14*'2A Solar FV'!E$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!F14*'2A Solar FV'!F$12*'1 Linea Base'!$L104","v":71.216292803953166},{"$f":"'1 Linea Base'!G14*'2A Solar FV'!G$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!H14*'2A Solar FV'!H$12*'1 Linea Base'!$L104","v":71.216292803953166},{"$f":"'1 Linea Base'!I14*'2A Solar FV'!I$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!J14*'2A Solar FV'!J$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!K14*'2A Solar FV'!K$12*'1 Linea Base'!$L104","v":71.216292803953166},{"$f":"'1 Linea Base'!L14*'2A Solar FV'!L$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!M14*'2A Solar FV'!M$12*'1 Linea Base'!$L104","v":71.216292803953166},{"$f":"'1 Linea Base'!N14*'2A Solar FV'!N$12*'1 Linea Base'!$L104","v":73.590169230751599},{"$f":"'1 Linea Base'!O14*'2A Solar FV'!O$12*'1 Linea Base'!$L104","v":66.468539950356288},{"$f":"'1 Linea Base'!P14*'2A Solar FV'!P$12*'1 Linea Base'!$L104","v":72.205407981785825},{"$f":"'1 Linea Base'!Q14*'2A Solar FV'!Q$12*'1 Linea Base'!$L104","v":73.590169230751599}]
[null,"03:00:00",{"$f":"'1 Linea Base'!C15*'2A Solar FV'!C$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!D15*'2A Solar FV'!D$12*'1 Linea Base'!$L105","v":63.270385649223648},{"$f":"'1 Linea Base'!E15*'2A Solar FV'!E$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!F15*'2A Solar FV'!F$12*'1 Linea Base'!$L105","v":67.789698909882475},{"$f":"'1 Linea Base'!G15*'2A Solar FV'!G$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!H15*'2A Solar FV'!H$12*'1 Linea Base'!$L105","v":67.789698909882475},{"$f":"'1 Linea Base'!I15*'2A Solar FV'!I$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!J15*'2A Solar FV'!J$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!K15*'2A Solar FV'!K$12*'1 Linea Base'!$L105","v":67.789698909882475},{"$f":"'1 Linea Base'!L15*'2A Solar FV'!L$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!M15*'2A Solar FV'!M$12*'1 Linea Base'!$L105","v":67.789698909882475},{"$f":"'1 Linea Base'!N15*'2A Solar FV'!N$12*'1 Linea Base'!$L105","v":70.049355540211891},{"$f":"'1 Linea Base'!O15*'2A Solar FV'!O$12*'1 Linea Base'!$L105","v":63.270385649223648},{"$f":"'1 Linea Base'!P15*'2A Solar FV'!P$12*'1 Linea Base'!$L105","v":68.731222505853069},{"$f":"'1 Linea Base'!Q15*'2A Solar FV'!Q$12*'1 Linea Base'!$L105","v":70.049355540211891}]
[null,"04:00:00",{"$f":"'1 Linea Base'!C16*'2A Solar FV'!C$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!D16*'2A Solar FV'!D$12*'1 Linea Base'!$L106","v":64.477665391321239},{"$f":"'1 Linea Base'!E16*'2A Solar FV'!E$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!F16*'2A Solar FV'!F$12*'1 Linea Base'!$L106","v":69.083212919272754},{"$f":"'1 Linea Base'!G16*'2A Solar FV'!G$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!H16*'2A Solar FV'!H$12*'1 Linea Base'!$L106","v":69.083212919272754},{"$f":"'1 Linea Base'!I16*'2A Solar FV'!I$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!J16*'2A Solar FV'!J$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!K16*'2A Solar FV'!K$12*'1 Linea Base'!$L106","v":69.083212919272754},{"$f":"'1 Linea Base'!L16*'2A Solar FV'!L$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!M16*'2A Solar FV'!M$12*'1 Linea Base'!$L106","v":69.083212919272754},{"$f":"'1 Linea Base'!N16*'2A Solar FV'!N$12*'1 Linea Base'!$L106","v":71.385986683248518},{"$f":"'1 Linea Base'!O16*'2A Solar FV'!O$12*'1 Linea Base'!$L106","v":64.477665391321239},{"$f":"'1 Linea Base'!P16*'2A Solar FV'!P$12*'1 Linea Base'!$L106","v":70.042701987596004},{"$f":"'1 Linea Base'!Q16*'2A Solar FV'!Q$12*'1 Linea Base'!$L106","v":71.385986683248518}]
[null,"05:00:00",{"$f":"'1 Linea Base'!C17*'2A Solar FV'!C$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!D17*'2A Solar FV'!D$12*'1 Linea Base'!$L107","v":78.087290224616964},{"$f":"'1 Linea Base'!E17*'2A Solar FV'!E$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!F17*'2A Solar FV'!F$12*'1 Linea Base'!$L107","v":83.664953812089607},{"$f":"'1 Linea Base'!G17*'2A Solar FV'!G$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!H17*'2A Solar FV'!H$12*'1 Linea Base'!$L107","v":83.664953812089607},{"$f":"'1 Linea Base'!I17*'2A Solar FV'!I$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!J17*'2A Solar FV'!J$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!K17*'2A Solar FV'!K$12*'1 Linea Base'!$L107","v":83.664953812089607},{"$f":"'1 Linea Base'!L17*'2A Solar FV'!L$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!M17*'2A Solar FV'!M$12*'1 Linea Base'!$L107","v":83.664953812089607},{"$f":"'1 Linea Base'!N17*'2A Solar FV'!N$12*'1 Linea Base'!$L107","v":86.453785605825928},{"$f":"'1 Linea Base'!O17*'2A Solar FV'!O$12*'1 Linea Base'!$L107","v":78.087290224616964},{"$f":"'1 Linea Base'!P17*'2A Solar FV'!P$12*'1 Linea Base'!$L107","v":84.82696705947977},{"$f":"'1 Linea Base'!Q17*'2A Solar FV'!Q$12*'1 Linea Base'!$L107","v":86.453785605825928}]
[null,"06:00:00",{"$f":"'1 Linea Base'!C18*'2A Solar FV'!C$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!D18*'2A Solar FV'!D$12*'1 Linea Base'!$L108","v":108.14455245716553},{"$f":"'1 Linea Base'!E18*'2A Solar FV'!E$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!F18*'2A Solar FV'!F$12*'1 Linea Base'!$L108","v":115.86916334696306},{"$f":"'1 Linea Base'!G18*'2A Solar FV'!G$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!H18*'2A Solar FV'!H$12*'1 Linea Base'!$L108","v":115.86916334696306},{"$f":"'1 Linea Base'!I18*'2A Solar FV'!I$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!J18*'2A Solar FV'!J$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!K18*'2A Solar FV'!K$12*'1 Linea Base'!$L108","v":115.86916334696306},{"$f":"'1 Linea Base'!L18*'2A Solar FV'!L$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!M18*'2A Solar FV'!M$12*'1 Linea Base'!$L108","v":115.86916334696306},{"$f":"'1 Linea Base'!N18*'2A Solar FV'!N$12*'1 Linea Base'!$L108","v":119.73146879186183},{"$f":"'1 Linea Base'!O18*'2A Solar FV'!O$12*'1 Linea Base'!$L108","v":108.14455245716553},{"$f":"'1 Linea Base'!P18*'2A Solar FV'!P$12*'1 Linea Base'!$L108","v":117.47845728233753},{"$f":"'1 Linea Base'!Q18*'2A Solar FV'!Q$12*'1 Linea Base'!$L108","v":119.73146879186183}]
[null,"07:00:00",{"$f":"'1 Linea Base'!C19*'2A Solar FV'!C$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!D19*'2A Solar FV'!D$12*'1 Linea Base'!$L109","v":133.13952644441923},{"$f":"'1 Linea Base'!E19*'2A Solar FV'!E$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!F19*'2A Solar FV'!F$12*'1 Linea Base'!$L109","v":142.64949261902061},{"$f":"'1 Linea Base'!G19*'2A Solar FV'!G$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!H19*'2A Solar FV'!H$12*'1 Linea Base'!$L109","v":142.64949261902061},{"$f":"'1 Linea Base'!I19*'2A Solar FV'!I$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!J19*'2A Solar FV'!J$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!K19*'2A Solar FV'!K$12*'1 Linea Base'!$L109","v":142.64949261902061},{"$f":"'1 Linea Base'!L19*'2A Solar FV'!L$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!M19*'2A Solar FV'!M$12*'1 Linea Base'!$L109","v":142.64949261902061},{"$f":"'1 Linea Base'!N19*'2A Solar FV'!N$12*'1 Linea Base'!$L109","v":147.40447570632128},{"$f":"'1 Linea Base'!O19*'2A Solar FV'!O$12*'1 Linea Base'!$L109","v":133.13952644441923},{"$f":"'1 Linea Base'!P19*'2A Solar FV'!P$12*'1 Linea Base'!$L109","v":144.63073557206249},{"$f":"'1 Linea Base'!Q19*'2A Solar FV'!Q$12*'1 Linea Base'!$L109","v":147.40447570632128}]
[null,"08:00:00",{"$f":"'1 Linea Base'!C20*'2A Solar FV'!C$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!D20*'2A Solar FV'!D$12*'1 Linea Base'!$L110","v":134.03301904828868},{"$f":"'1 Linea Base'!E20*'2A Solar FV'!E$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!F20*'2A Solar FV'!F$12*'1 Linea Base'!$L110","v":143.60680612316645},{"$f":"'1 Linea Base'!G20*'2A Solar FV'!G$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!H20*'2A Solar FV'!H$12*'1 Linea Base'!$L110","v":143.60680612316645},{"$f":"'1 Linea Base'!I20*'2A Solar FV'!I$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!J20*'2A Solar FV'!J$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!K20*'2A Solar FV'!K$12*'1 Linea Base'!$L110","v":143.60680612316645},{"$f":"'1 Linea Base'!L20*'2A Solar FV'!L$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!M20*'2A Solar FV'!M$12*'1 Linea Base'!$L110","v":143.60680612316645},{"$f":"'1 Linea Base'!N20*'2A Solar FV'!N$12*'1 Linea Base'!$L110","v":148.39369966060531},{"$f":"'1 Linea Base'!O20*'2A Solar FV'!O$12*'1 Linea Base'!$L110","v":134.03301904828868},{"$f":"'1 Linea Base'!P20*'2A Solar FV'!P$12*'1 Linea Base'!$L110","v":145.60134509709928},{"$f":"'1 Linea Base'!Q20*'2A Solar FV'!Q$12*'1 Linea Base'!$L110","v":148.39369966060531}]
[null,"09:00:00",{"$f":"'1 Linea Base'!C21*'2A Solar FV'!C$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!D21*'2A Solar FV'!D$12*'1 Linea Base'!$L111","v":134.88696294664763},{"$f":"'1 Linea Base'!E21*'2A Solar FV'!E$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!F21*'2A Solar FV'!F$12*'1 Linea Base'!$L111","v":144.52174601426532},{"$f":"'1 Linea Base'!G21*'2A Solar FV'!G$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!H21*'2A Solar FV'!H$12*'1 Linea Base'!$L111","v":144.52174601426532},{"$f":"'1 Linea Base'!I21*'2A Solar FV'!I$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!J21*'2A Solar FV'!J$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!K21*'2A Solar FV'!K$12*'1 Linea Base'!$L111","v":144.52174601426532},{"$f":"'1 Linea Base'!L21*'2A Solar FV'!L$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!M21*'2A Solar FV'!M$12*'1 Linea Base'!$L111","v":144.52174601426532},{"$f":"'1 Linea Base'!N21*'2A Solar FV'!N$12*'1 Linea Base'!$L111","v":149.33913754807415},{"$f":"'1 Linea Base'!O21*'2A Solar FV'!O$12*'1 Linea Base'!$L111","v":134.88696294664763},{"$f":"'1 Linea Base'!P21*'2A Solar FV'!P$12*'1 Linea Base'!$L111","v":146.52899248668569},{"$f":"'1 Linea Base'!Q21*'2A Solar FV'!Q$12*'1 Linea Base'!$L111","v":149.33913754807415}]
[null,"10:00:00",{"$f":"'1 Linea Base'!C22*'2A Solar FV'!C$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!D22*'2A Solar FV'!D$12*'1 Linea Base'!$L112","v":226.42805398618609},{"$f":"'1 Linea Base'!E22*'2A Solar FV'!E$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!F22*'2A Solar FV'!F$12*'1 Linea Base'!$L112","v":242.6014864137708},{"$f":"'1 Linea Base'!G22*'2A Solar FV'!G$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!H22*'2A Solar FV'!H$12*'1 Linea Base'!$L112","v":242.6014864137708},{"$f":"'1 Linea Base'!I22*'2A Solar FV'!I$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!J22*'2A Solar FV'!J$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!K22*'2A Solar FV'!K$12*'1 Linea Base'!$L112","v":242.6014864137708},{"$f":"'1 Linea Base'!L22*'2A Solar FV'!L$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!M22*'2A Solar FV'!M$12*'1 Linea Base'!$L112","v":242.6014864137708},{"$f":"'1 Linea Base'!N22*'2A Solar FV'!N$12*'1 Linea Base'!$L112","v":250.68820262756319},{"$f":"'1 Linea Base'!O22*'2A Solar FV'!O$12*'1 Linea Base'!$L112","v":226.42805398618609},{"$f":"'1 Linea Base'!P22*'2A Solar FV'!P$12*'1 Linea Base'!$L112","v":245.97095150285102},{"$f":"'1 Linea Base'!Q22*'2A Solar FV'!Q$12*'1 Linea Base'!$L112","v":250.68820262756319}]
[null,"11:00:00",{"$f":"'1 Linea Base'!C23*'2A Solar FV'!C$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!D23*'2A Solar FV'!D$12*'1 Linea Base'!$L113","v":229.78848891753219},{"$f":"'1 Linea Base'!E23*'2A Solar FV'!E$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!F23*'2A Solar FV'!F$12*'1 Linea Base'!$L113","v":246.20195241164166},{"$f":"'1 Linea Base'!G23*'2A Solar FV'!G$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!H23*'2A Solar FV'!H$12*'1 Linea Base'!$L113","v":246.20195241164166},{"$f":"'1 Linea Base'!I23*'2A Solar FV'!I$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!J23*'2A Solar FV'!J$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!K23*'2A Solar FV'!K$12*'1 Linea Base'!$L113","v":246.20195241164166},{"$f":"'1 Linea Base'!L23*'2A Solar FV'!L$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!M23*'2A Solar FV'!M$12*'1 Linea Base'!$L113","v":246.20195241164166},{"$f":"'1 Linea Base'!N23*'2A Solar FV'!N$12*'1 Linea Base'!$L113","v":254.40868415869639},{"$f":"'1 Linea Base'!O23*'2A Solar FV'!O$12*'1 Linea Base'!$L113","v":229.78848891753219},{"$f":"'1 Linea Base'!P23*'2A Solar FV'!P$12*'1 Linea Base'!$L113","v":249.62142397291447},{"$f":"'1 Linea Base'!Q23*'2A Solar FV'!Q$12*'1 Linea Base'!$L113","v":254.40868415869639}]
[null,"12:00:00",{"$f":"'1 Linea Base'!C24*'2A Solar FV'!C$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!D24*'2A Solar FV'!D$12*'1 Linea Base'!$L114","v":235.68277037716669},{"$f":"'1 Linea Base'!E24*'2A Solar FV'!E$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!F24*'2A Solar FV'!F$12*'1 Linea Base'!$L114","v":252.51725397553571},{"$f":"'1 Linea Base'!G24*'2A Solar FV'!G$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!H24*'2A Solar FV'!H$12*'1 Linea Base'!$L114","v":252.51725397553571},{"$f":"'1 Linea Base'!I24*'2A Solar FV'!I$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!J24*'2A Solar FV'!J$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!K24*'2A Solar FV'!K$12*'1 Linea Base'!$L114","v":252.51725397553571},{"$f":"'1 Linea Base'!L24*'2A Solar FV'!L$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!M24*'2A Solar FV'!M$12*'1 Linea Base'!$L114","v":252.51725397553571},{"$f":"'1 Linea Base'!N24*'2A Solar FV'!N$12*'1 Linea Base'!$L114","v":260.93449577472023},{"$f":"'1 Linea Base'!O24*'2A Solar FV'!O$12*'1 Linea Base'!$L114","v":235.68277037716669},{"$f":"'1 Linea Base'!P24*'2A Solar FV'!P$12*'1 Linea Base'!$L114","v":256.02443805852937},{"$f":"'1 Linea Base'!Q24*'2A Solar FV'!Q$12*'1 Linea Base'!$L114","v":260.93449577472023}]
[null,"13:00:00",{"$f":"'1 Linea Base'!C25*'2A Solar FV'!C$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!D25*'2A Solar FV'!D$12*'1 Linea Base'!$L115","v":242.82724967214205},{"$f":"'1 Linea Base'!E25*'2A Solar FV'!E$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!F25*'2A Solar FV'!F$12*'1 Linea Base'!$L115","v":260.17205322015224},{"$f":"'1 Linea Base'!G25*'2A Solar FV'!G$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!H25*'2A Solar FV'!H$12*'1 Linea Base'!$L115","v":260.17205322015224},{"$f":"'1 Linea Base'!I25*'2A Solar FV'!I$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!J25*'2A Solar FV'!J$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!K25*'2A Solar FV'!K$12*'1 Linea Base'!$L115","v":260.17205322015224},{"$f":"'1 Linea Base'!L25*'2A Solar FV'!L$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!M25*'2A Solar FV'!M$12*'1 Linea Base'!$L115","v":260.17205322015224},{"$f":"'1 Linea Base'!N25*'2A Solar FV'!N$12*'1 Linea Base'!$L115","v":268.84445499415727},{"$f":"'1 Linea Base'!O25*'2A Solar FV'!O$12*'1 Linea Base'!$L115","v":242.82724967214205},{"$f":"'1 Linea Base'!P25*'2A Solar FV'!P$12*'1 Linea Base'!$L115","v":263.78555395932096},{"$f":"'1 Linea Base'!Q25*'2A Solar FV'!Q$12*'1 Linea Base'!$L115","v":268.84445499415727}]
[null,"14:00:00",{"$f":"'1 Linea Base'!C26*'2A Solar FV'!C$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!D26*'2A Solar FV'!D$12*'1 Linea Base'!$L116","v":144.16405108862531},{"$f":"'1 Linea Base'!E26*'2A Solar FV'!E$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!F26*'2A Solar FV'!F$12*'1 Linea Base'!$L116","v":154.4614833092414},{"$f":"'1 Linea Base'!G26*'2A Solar FV'!G$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!H26*'2A Solar FV'!H$12*'1 Linea Base'!$L116","v":154.4614833092414},{"$f":"'1 Linea Base'!I26*'2A Solar FV'!I$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!J26*'2A Solar FV'!J$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!K26*'2A Solar FV'!K$12*'1 Linea Base'!$L116","v":154.4614833092414},{"$f":"'1 Linea Base'!L26*'2A Solar FV'!L$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!M26*'2A Solar FV'!M$12*'1 Linea Base'!$L116","v":154.4614833092414},{"$f":"'1 Linea Base'!N26*'2A Solar FV'!N$12*'1 Linea Base'!$L116","v":159.61019941954947},{"$f":"'1 Linea Base'!O26*'2A Solar FV'!O$12*'1 Linea Base'!$L116","v":144.16405108862531},{"$f":"'1 Linea Base'!P26*'2A Solar FV'!P$12*'1 Linea Base'!$L116","v":156.60678168853644},{"$f":"'1 Linea Base'!Q26*'2A Solar FV'!Q$12*'1 Linea Base'!$L116","v":159.61019941954947}]
[null,"15:00:00",{"$f":"'1 Linea Base'!C27*'2A Solar FV'!C$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!D27*'2A Solar FV'!D$12*'1 Linea Base'!$L117","v":143.28737417073549},{"$f":"'1 Linea Base'!E27*'2A Solar FV'!E$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!F27*'2A Solar FV'!F$12*'1 Linea Base'!$L117","v":153.52218661150229},{"$f":"'1 Linea Base'!G27*'2A Solar FV'!G$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!H27*'2A Solar FV'!H$12*'1 Linea Base'!$L117","v":153.52218661150229},{"$f":"'1 Linea Base'!I27*'2A Solar FV'!I$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!J27*'2A Solar FV'!J$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!K27*'2A Solar FV'!K$12*'1 Linea Base'!$L117","v":153.52218661150229},{"$f":"'1 Linea Base'!L27*'2A Solar FV'!L$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!M27*'2A Solar FV'!M$12*'1 Linea Base'!$L117","v":153.52218661150229},{"$f":"'1 Linea Base'!N27*'2A Solar FV'!N$12*'1 Linea Base'!$L117","v":158.63959283188572},{"$f":"'1 Linea Base'!O27*'2A Solar FV'!O$12*'1 Linea Base'!$L117","v":143.28737417073549},{"$f":"'1 Linea Base'!P27*'2A Solar FV'!P$12*'1 Linea Base'!$L117","v":155.65443920332874},{"$f":"'1 Linea Base'!Q27*'2A Solar FV'!Q$12*'1 Linea Base'!$L117","v":158.63959283188572}]
[null,"16:00:00",{"$f":"'1 Linea Base'!C28*'2A Solar FV'!C$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!D28*'2A Solar FV'!D$12*'1 Linea Base'!$L118","v":154.89190560909663},{"$f":"'1 Linea Base'!E28*'2A Solar FV'!E$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!F28*'2A Solar FV'!F$12*'1 Linea Base'!$L118","v":165.95561315260355},{"$f":"'1 Linea Base'!G28*'2A Solar FV'!G$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!H28*'2A Solar FV'!H$12*'1 Linea Base'!$L118","v":165.95561315260355},{"$f":"'1 Linea Base'!I28*'2A Solar FV'!I$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!J28*'2A Solar FV'!J$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!K28*'2A Solar FV'!K$12*'1 Linea Base'!$L118","v":165.95561315260355},{"$f":"'1 Linea Base'!L28*'2A Solar FV'!L$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!M28*'2A Solar FV'!M$12*'1 Linea Base'!$L118","v":165.95561315260355},{"$f":"'1 Linea Base'!N28*'2A Solar FV'!N$12*'1 Linea Base'!$L118","v":171.48746692435702},{"$f":"'1 Linea Base'!O28*'2A Solar FV'!O$12*'1 Linea Base'!$L118","v":154.89190560909663},{"$f":"'1 Linea Base'!P28*'2A Solar FV'!P$12*'1 Linea Base'!$L118","v":168.2605522241675},{"$f":"'1 Linea Base'!Q28*'2A Solar FV'!Q$12*'1 Linea Base'!$L118","v":171.48746692435702}]
[null,"17:00:00",{"$f":"'1 Linea Base'!C29*'2A Solar FV'!C$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!D29*'2A Solar FV'!D$12*'1 Linea Base'!$L119","v":175.07003850037734},{"$f":"'1 Linea Base'!E29*'2A Solar FV'!E$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!F29*'2A Solar FV'!F$12*'1 Linea Base'!$L119","v":187.57504125040427},{"$f":"'1 Linea Base'!G29*'2A Solar FV'!G$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!H29*'2A Solar FV'!H$12*'1 Linea Base'!$L119","v":187.57504125040427},{"$f":"'1 Linea Base'!I29*'2A Solar FV'!I$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!J29*'2A Solar FV'!J$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!K29*'2A Solar FV'!K$12*'1 Linea Base'!$L119","v":187.57504125040427},{"$f":"'1 Linea Base'!L29*'2A Solar FV'!L$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!M29*'2A Solar FV'!M$12*'1 Linea Base'!$L119","v":187.57504125040427},{"$f":"'1 Linea Base'!N29*'2A Solar FV'!N$12*'1 Linea Base'!$L119","v":193.82754262541775},{"$f":"'1 Linea Base'!O29*'2A Solar FV'!O$12*'1 Linea Base'!$L119","v":175.07003850037734},{"$f":"'1 Linea Base'!P29*'2A Solar FV'!P$12*'1 Linea Base'!$L119","v":190.18025015665989},{"$f":"'1 Linea Base'!Q29*'2A Solar FV'!Q$12*'1 Linea Base'!$L119","v":193.82754262541775}]
[null,"18:00:00",{"$f":"'1 Linea Base'!C30*'2A Solar FV'!C$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!D30*'2A Solar FV'!D$12*'1 Linea Base'!$L120","v":368.60087185205072},{"$f":"'1 Linea Base'!E30*'2A Solar FV'!E$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!F30*'2A Solar FV'!F$12*'1 Linea Base'!$L120","v":394.92950555576863},{"$f":"'1 Linea Base'!G30*'2A Solar FV'!G$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!H30*'2A Solar FV'!H$12*'1 Linea Base'!$L120","v":394.92950555576863},{"$f":"'1 Linea Base'!I30*'2A Solar FV'!I$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!J30*'2A Solar FV'!J$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!K30*'2A Solar FV'!K$12*'1 Linea Base'!$L120","v":394.92950555576863},{"$f":"'1 Linea Base'!L30*'2A Solar FV'!L$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!M30*'2A Solar FV'!M$12*'1 Linea Base'!$L120","v":394.92950555576863},{"$f":"'1 Linea Base'!N30*'2A Solar FV'!N$12*'1 Linea Base'!$L120","v":408.09382240762756},{"$f":"'1 Linea Base'!O30*'2A Solar FV'!O$12*'1 Linea Base'!$L120","v":368.60087185205072},{"$f":"'1 Linea Base'!P30*'2A Solar FV'!P$12*'1 Linea Base'!$L120","v":400.41463757737637},{"$f":"'1 Linea Base'!Q30*'2A Solar FV'!Q$12*'1 Linea Base'!$L120","v":408.09382240762756}]
[null,"19:00:00",{"$f":"'1 Linea Base'!C31*'2A Solar FV'!C$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!D31*'2A Solar FV'!D$12*'1 Linea Base'!$L121","v":592.15868192137907},{"$f":"'1 Linea Base'!E31*'2A Solar FV'!E$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!F31*'2A Solar FV'!F$12*'1 Linea Base'!$L121","v":634.45573063004906},{"$f":"'1 Linea Base'!G31*'2A Solar FV'!G$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!H31*'2A Solar FV'!H$12*'1 Linea Base'!$L121","v":634.45573063004906},{"$f":"'1 Linea Base'!I31*'2A Solar FV'!I$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!J31*'2A Solar FV'!J$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!K31*'2A Solar FV'!K$12*'1 Linea Base'!$L121","v":634.45573063004906},{"$f":"'1 Linea Base'!L31*'2A Solar FV'!L$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!M31*'2A Solar FV'!M$12*'1 Linea Base'!$L121","v":634.45573063004906},{"$f":"'1 Linea Base'!N31*'2A Solar FV'!N$12*'1 Linea Base'!$L121","v":655.60425498438406},{"$f":"'1 Linea Base'!O31*'2A Solar FV'!O$12*'1 Linea Base'!$L121","v":592.15868192137907},{"$f":"'1 Linea Base'!P31*'2A Solar FV'!P$12*'1 Linea Base'!$L121","v":643.26761577768877},{"$f":"'1 Linea Base'!Q31*'2A Solar FV'!Q$12*'1 Linea Base'!$L121","v":655.60425498438406}]
[null,"20:00:00",{"$f":"'1 Linea Base'!C32*'2A Solar FV'!C$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!D32*'2A Solar FV'!D$12*'1 Linea Base'!$L122","v":706.61766260538991},{"$f":"'1 Linea Base'!E32*'2A Solar FV'!E$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!F32*'2A Solar FV'!F$12*'1 Linea Base'!$L122","v":757.09035279148918},{"$f":"'1 Linea Base'!G32*'2A Solar FV'!G$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!H32*'2A Solar FV'!H$12*'1 Linea Base'!$L122","v":757.09035279148918},{"$f":"'1 Linea Base'!I32*'2A Solar FV'!I$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!J32*'2A Solar FV'!J$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!K32*'2A Solar FV'!K$12*'1 Linea Base'!$L122","v":757.09035279148918},{"$f":"'1 Linea Base'!L32*'2A Solar FV'!L$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!M32*'2A Solar FV'!M$12*'1 Linea Base'!$L122","v":757.09035279148918},{"$f":"'1 Linea Base'!N32*'2A Solar FV'!N$12*'1 Linea Base'!$L122","v":782.32669788453882},{"$f":"'1 Linea Base'!O32*'2A Solar FV'!O$12*'1 Linea Base'!$L122","v":706.61766260538991},{"$f":"'1 Linea Base'!P32*'2A Solar FV'!P$12*'1 Linea Base'!$L122","v":767.60549658025968},{"$f":"'1 Linea Base'!Q32*'2A Solar FV'!Q$12*'1 Linea Base'!$L122","v":782.32669788453882}]
[null,"21:00:00",{"$f":"'1 Linea Base'!C33*'2A Solar FV'!C$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!D33*'2A Solar FV'!D$12*'1 Linea Base'!$L123","v":617.10416910420645},{"$f":"'1 Linea Base'!E33*'2A Solar FV'!E$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!F33*'2A Solar FV'!F$12*'1 Linea Base'!$L123","v":661.18303832593551},{"$f":"'1 Linea Base'!G33*'2A Solar FV'!G$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!H33*'2A Solar FV'!H$12*'1 Linea Base'!$L123","v":661.18303832593551},{"$f":"'1 Linea Base'!I33*'2A Solar FV'!I$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!J33*'2A Solar FV'!J$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!K33*'2A Solar FV'!K$12*'1 Linea Base'!$L123","v":661.18303832593551},{"$f":"'1 Linea Base'!L33*'2A Solar FV'!L$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!M33*'2A Solar FV'!M$12*'1 Linea Base'!$L123","v":661.18303832593551},{"$f":"'1 Linea Base'!N33*'2A Solar FV'!N$12*'1 Linea Base'!$L123","v":683.22247293680005},{"$f":"'1 Linea Base'!O33*'2A Solar FV'!O$12*'1 Linea Base'!$L123","v":617.10416910420645},{"$f":"'1 Linea Base'!P33*'2A Solar FV'!P$12*'1 Linea Base'!$L123","v":670.36613608046252},{"$f":"'1 Linea Base'!Q33*'2A Solar FV'!Q$12*'1 Linea Base'!$L123","v":683.22247293680005}]
[null,"22:00:00",{"$f":"'1 Linea Base'!C34*'2A Solar FV'!C$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!D34*'2A Solar FV'!D$12*'1 Linea Base'!$L124","v":261.56767058757856},{"$f":"'1 Linea Base'!E34*'2A Solar FV'!E$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!F34*'2A Solar FV'!F$12*'1 Linea Base'!$L124","v":280.25107562954844},{"$f":"'1 Linea Base'!G34*'2A Solar FV'!G$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!H34*'2A Solar FV'!H$12*'1 Linea Base'!$L124","v":280.25107562954844},{"$f":"'1 Linea Base'!I34*'2A Solar FV'!I$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!J34*'2A Solar FV'!J$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!K34*'2A Solar FV'!K$12*'1 Linea Base'!$L124","v":280.25107562954844},{"$f":"'1 Linea Base'!L34*'2A Solar FV'!L$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!M34*'2A Solar FV'!M$12*'1 Linea Base'!$L124","v":280.25107562954844},{"$f":"'1 Linea Base'!N34*'2A Solar FV'!N$12*'1 Linea Base'!$L124","v":289.59277815053343},{"$f":"'1 Linea Base'!O34*'2A Solar FV'!O$12*'1 Linea Base'!$L124","v":261.56767058757856},{"$f":"'1 Linea Base'!P34*'2A Solar FV'!P$12*'1 Linea Base'!$L124","v":284.14345167995884},{"$f":"'1 Linea Base'!Q34*'2A Solar FV'!Q$12*'1 Linea Base'!$L124","v":289.59277815053343}]
[null,"23:00:00",{"$f":"'1 Linea Base'!C35*'2A Solar FV'!C$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!D35*'2A Solar FV'!D$12*'1 Linea Base'!$L125","v":152.00183722509647},{"$f":"'1 Linea Base'!E35*'2A Solar FV'!E$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!F35*'2A Solar FV'!F$12*'1 Linea Base'!$L125","v":162.85911131260335},{"$f":"'1 Linea Base'!G35*'2A Solar FV'!G$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!H35*'2A Solar FV'!H$12*'1 Linea Base'!$L125","v":162.85911131260335},{"$f":"'1 Linea Base'!I35*'2A Solar FV'!I$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!J35*'2A Solar FV'!J$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!K35*'2A Solar FV'!K$12*'1 Linea Base'!$L125","v":162.85911131260335},{"$f":"'1 Linea Base'!L35*'2A Solar FV'!L$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!M35*'2A Solar FV'!M$12*'1 Linea Base'!$L125","v":162.85911131260335},{"$f":"'1 Linea Base'!N35*'2A Solar FV'!N$12*'1 Linea Base'!$L125","v":168.28774835635679},{"$f":"'1 Linea Base'!O35*'2A Solar FV'!O$12*'1 Linea Base'!$L125","v":152.00183722509647},{"$f":"'1 Linea Base'!P35*'2A Solar FV'!P$12*'1 Linea Base'!$L125","v":165.12104341416725},{"$f":"'1 Linea Base'!Q35*'2A Solar FV'!Q$12*'1 Linea Base'!$L125","v":168.28774835635679}]
[null,"Total",{"$f":"SUBTOTAL(109,CostToU[ene])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[feb])","v":5199.4593300593533},{"$f":"SUBTOTAL(109,CostToU[mar])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[abr])","v":5570.84928220645},{"$f":"SUBTOTAL(109,CostToU[may])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[jun])","v":5570.84928220645},{"$f":"SUBTOTAL(109,CostToU[jul])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[ago])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[sep])","v":5570.84928220645},{"$f":"SUBTOTAL(109,CostToU[oct])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[nov])","v":5570.84928220645},{"$f":"SUBTOTAL(109,CostToU[dic])","v":5756.5442582799988},{"$f":"SUBTOTAL(109,CostToU[Cmin])","v":5199.4593300593533},{"$f":"SUBTOTAL(109,CostToU[Cmed])","v":5648.2221889037628},{"$f":"SUBTOTAL(109,CostToU[Cmax])","v":5756.5442582799988}]
[]
[]
[null,"Periodos y precios de la tarifa horaria para importación y exportación de electricidad"]
[]
[null,"Periodos",null,null,null,null,"Precios importación",null,null,null,null,null,"Precios exportación"]
[null,"Hora","Monomia","Doble tipo 1","Doble tipo 2","Triple","Precio Tarifa Monomia","Precio Doble Tipo 1","Precio Doble Tipo 2","Precio Triple","Tipo de tarifa","Precio Tarifa Horaria","Precio Exp Monomia","Precio Exp DT1","Precio Exp´DT2","Precio Exp 3","Precio Exp"]
[null,"00:00:00","Monomia",{"$f":"IF(AND(B102>='Top dashboard'!$E$57,B102<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B102>='Top dashboard'!$E$57,B102<'Top dashboard'!$E$58),AND(B102>='Top dashboard'!$E$59,B102<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B102>='Top dashboard'!$E$57,B102<'Top dashboard'!$E$58),\"Punta\",IF(AND(B102>='Top dashboard'!$E$62,B102<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Intermedio"},{"$f":"$P$59","v":412.06300000000005},{"$f":"IF(D102=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E102=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F102=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F102=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":412.06300000000005},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D102=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D102=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E102=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E102=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F102=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F102=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F102=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":357.52525000000003},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"01:00:00","Monomia",{"$f":"IF(AND(B103>='Top dashboard'!$E$57,B103<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B103>='Top dashboard'!$E$57,B103<'Top dashboard'!$E$58),AND(B103>='Top dashboard'!$E$59,B103<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B103>='Top dashboard'!$E$57,B103<'Top dashboard'!$E$58),\"Punta\",IF(AND(B103>='Top dashboard'!$E$62,B103<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Intermedio"},{"$f":"$P$59","v":412.06300000000005},{"$f":"IF(D103=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E103=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F103=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F103=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":412.06300000000005},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D103=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D103=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E103=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E103=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F103=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F103=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F103=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":357.52525000000003},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"02:00:00","Monomia",{"$f":"IF(AND(B104>='Top dashboard'!$E$57,B104<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B104>='Top dashboard'!$E$57,B104<'Top dashboard'!$E$58),AND(B104>='Top dashboard'!$E$59,B104<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B104>='Top dashboard'!$E$57,B104<'Top dashboard'!$E$58),\"Punta\",IF(AND(B104>='Top dashboard'!$E$62,B104<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Intermedio"},412.06300000000005,{"$f":"IF(D104=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E104=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F104=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F104=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":412.06300000000005},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D104=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D104=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E104=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E104=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F104=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F104=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F104=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":357.52525000000003},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"03:00:00","Monomia",{"$f":"IF(AND(B105>='Top dashboard'!$E$57,B105<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B105>='Top dashboard'!$E$57,B105<'Top dashboard'!$E$58),AND(B105>='Top dashboard'!$E$59,B105<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B105>='Top dashboard'!$E$57,B105<'Top dashboard'!$E$58),\"Punta\",IF(AND(B105>='Top dashboard'!$E$62,B105<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D105=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E105=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F105=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F105=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D105=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D105=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E105=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E105=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F105=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F105=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F105=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"04:00:00","Monomia",{"$f":"IF(AND(B106>='Top dashboard'!$E$57,B106<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B106>='Top dashboard'!$E$57,B106<'Top dashboard'!$E$58),AND(B106>='Top dashboard'!$E$59,B106<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B106>='Top dashboard'!$E$57,B106<'Top dashboard'!$E$58),\"Punta\",IF(AND(B106>='Top dashboard'!$E$62,B106<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D106=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E106=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F106=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F106=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D106=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D106=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E106=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E106=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F106=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F106=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F106=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"05:00:00","Monomia",{"$f":"IF(AND(B107>='Top dashboard'!$E$57,B107<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B107>='Top dashboard'!$E$57,B107<'Top dashboard'!$E$58),AND(B107>='Top dashboard'!$E$59,B107<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B107>='Top dashboard'!$E$57,B107<'Top dashboard'!$E$58),\"Punta\",IF(AND(B107>='Top dashboard'!$E$62,B107<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D107=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E107=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F107=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F107=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D107=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D107=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E107=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E107=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F107=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F107=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F107=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"06:00:00","Monomia",{"$f":"IF(AND(B108>='Top dashboard'!$E$57,B108<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B108>='Top dashboard'!$E$57,B108<'Top dashboard'!$E$58),AND(B108>='Top dashboard'!$E$59,B108<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B108>='Top dashboard'!$E$57,B108<'Top dashboard'!$E$58),\"Punta\",IF(AND(B108>='Top dashboard'!$E$62,B108<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D108=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E108=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F108=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F108=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D108=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D108=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E108=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E108=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F108=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F108=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F108=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"07:00:00","Monomia",{"$f":"IF(AND(B109>='Top dashboard'!$E$57,B109<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B109>='Top dashboard'!$E$57,B109<'Top dashboard'!$E$58),AND(B109>='Top dashboard'!$E$59,B109<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B109>='Top dashboard'!$E$57,B109<'Top dashboard'!$E$58),\"Punta\",IF(AND(B109>='Top dashboard'!$E$62,B109<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D109=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E109=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F109=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F109=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D109=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D109=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E109=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E109=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F109=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F109=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F109=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"08:00:00","Monomia",{"$f":"IF(AND(B110>='Top dashboard'!$E$57,B110<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B110>='Top dashboard'!$E$57,B110<'Top dashboard'!$E$58),AND(B110>='Top dashboard'!$E$59,B110<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B110>='Top dashboard'!$E$57,B110<'Top dashboard'!$E$58),\"Punta\",IF(AND(B110>='Top dashboard'!$E$62,B110<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D110=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E110=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F110=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F110=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D110=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D110=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E110=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E110=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F110=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F110=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F110=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"09:00:00","Monomia",{"$f":"IF(AND(B111>='Top dashboard'!$E$57,B111<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B111>='Top dashboard'!$E$57,B111<'Top dashboard'!$E$58),AND(B111>='Top dashboard'!$E$59,B111<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B111>='Top dashboard'!$E$57,B111<'Top dashboard'!$E$58),\"Punta\",IF(AND(B111>='Top dashboard'!$E$62,B111<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D111=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E111=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F111=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F111=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D111=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D111=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E111=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E111=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F111=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F111=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F111=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"10:00:00","Monomia",{"$f":"IF(AND(B112>='Top dashboard'!$E$57,B112<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(OR(AND(B112>='Top dashboard'!$E$57,B112<'Top dashboard'!$E$58),AND(B112>='Top dashboard'!$E$59,B112<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B112>='Top dashboard'!$E$57,B112<'Top dashboard'!$E$58),\"Punta\",IF(AND(B112>='Top dashboard'!$E$62,B112<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Punta"},412.06300000000005,{"$f":"IF(D112=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(E112=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F112=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F112=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":515.07875000000001},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D112=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D112=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(E112=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E112=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F112=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F112=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F112=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":424.1825},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"11:00:00","Monomia",{"$f":"IF(AND(B113>='Top dashboard'!$E$57,B113<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(OR(AND(B113>='Top dashboard'!$E$57,B113<'Top dashboard'!$E$58),AND(B113>='Top dashboard'!$E$59,B113<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B113>='Top dashboard'!$E$57,B113<'Top dashboard'!$E$58),\"Punta\",IF(AND(B113>='Top dashboard'!$E$62,B113<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Punta"},412.06300000000005,{"$f":"IF(D113=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(E113=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F113=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F113=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":515.07875000000001},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D113=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D113=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(E113=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E113=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F113=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F113=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F113=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":424.1825},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"12:00:00","Monomia",{"$f":"IF(AND(B114>='Top dashboard'!$E$57,B114<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(OR(AND(B114>='Top dashboard'!$E$57,B114<'Top dashboard'!$E$58),AND(B114>='Top dashboard'!$E$59,B114<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B114>='Top dashboard'!$E$57,B114<'Top dashboard'!$E$58),\"Punta\",IF(AND(B114>='Top dashboard'!$E$62,B114<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Punta"},412.06300000000005,{"$f":"IF(D114=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(E114=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F114=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F114=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":515.07875000000001},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D114=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D114=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(E114=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E114=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F114=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F114=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F114=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":424.1825},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"13:00:00","Monomia",{"$f":"IF(AND(B115>='Top dashboard'!$E$57,B115<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(OR(AND(B115>='Top dashboard'!$E$57,B115<'Top dashboard'!$E$58),AND(B115>='Top dashboard'!$E$59,B115<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B115>='Top dashboard'!$E$57,B115<'Top dashboard'!$E$58),\"Punta\",IF(AND(B115>='Top dashboard'!$E$62,B115<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Punta"},412.06300000000005,{"$f":"IF(D115=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(E115=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F115=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F115=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":515.07875000000001},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D115=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D115=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(E115=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E115=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F115=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F115=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F115=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":424.1825},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"14:00:00","Monomia",{"$f":"IF(AND(B116>='Top dashboard'!$E$57,B116<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B116>='Top dashboard'!$E$57,B116<'Top dashboard'!$E$58),AND(B116>='Top dashboard'!$E$59,B116<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B116>='Top dashboard'!$E$57,B116<'Top dashboard'!$E$58),\"Punta\",IF(AND(B116>='Top dashboard'!$E$62,B116<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D116=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E116=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F116=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F116=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D116=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D116=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E116=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E116=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F116=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F116=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F116=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"15:00:00","Monomia",{"$f":"IF(AND(B117>='Top dashboard'!$E$57,B117<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B117>='Top dashboard'!$E$57,B117<'Top dashboard'!$E$58),AND(B117>='Top dashboard'!$E$59,B117<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B117>='Top dashboard'!$E$57,B117<'Top dashboard'!$E$58),\"Punta\",IF(AND(B117>='Top dashboard'!$E$62,B117<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D117=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E117=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F117=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F117=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D117=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D117=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E117=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E117=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F117=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F117=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F117=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"16:00:00","Monomia",{"$f":"IF(AND(B118>='Top dashboard'!$E$57,B118<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B118>='Top dashboard'!$E$57,B118<'Top dashboard'!$E$58),AND(B118>='Top dashboard'!$E$59,B118<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B118>='Top dashboard'!$E$57,B118<'Top dashboard'!$E$58),\"Punta\",IF(AND(B118>='Top dashboard'!$E$62,B118<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D118=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E118=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F118=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F118=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D118=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D118=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E118=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E118=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F118=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F118=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F118=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"17:00:00","Monomia",{"$f":"IF(AND(B119>='Top dashboard'!$E$57,B119<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B119>='Top dashboard'!$E$57,B119<'Top dashboard'!$E$58),AND(B119>='Top dashboard'!$E$59,B119<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B119>='Top dashboard'!$E$57,B119<'Top dashboard'!$E$58),\"Punta\",IF(AND(B119>='Top dashboard'!$E$62,B119<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D119=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E119=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F119=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F119=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D119=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D119=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E119=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E119=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F119=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F119=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F119=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"18:00:00","Monomia",{"$f":"IF(AND(B120>='Top dashboard'!$E$57,B120<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B120>='Top dashboard'!$E$57,B120<'Top dashboard'!$E$58),AND(B120>='Top dashboard'!$E$59,B120<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B120>='Top dashboard'!$E$57,B120<'Top dashboard'!$E$58),\"Punta\",IF(AND(B120>='Top dashboard'!$E$62,B120<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D120=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E120=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F120=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F120=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D120=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D120=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E120=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E120=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F120=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F120=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F120=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"19:00:00","Monomia",{"$f":"IF(AND(B121>='Top dashboard'!$E$57,B121<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B121>='Top dashboard'!$E$57,B121<'Top dashboard'!$E$58),AND(B121>='Top dashboard'!$E$59,B121<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B121>='Top dashboard'!$E$57,B121<'Top dashboard'!$E$58),\"Punta\",IF(AND(B121>='Top dashboard'!$E$62,B121<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D121=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E121=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F121=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F121=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D121=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D121=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E121=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E121=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F121=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F121=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F121=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"20:00:00","Monomia",{"$f":"IF(AND(B122>='Top dashboard'!$E$57,B122<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B122>='Top dashboard'!$E$57,B122<'Top dashboard'!$E$58),AND(B122>='Top dashboard'!$E$59,B122<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B122>='Top dashboard'!$E$57,B122<'Top dashboard'!$E$58),\"Punta\",IF(AND(B122>='Top dashboard'!$E$62,B122<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D122=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E122=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F122=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F122=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D122=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D122=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E122=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E122=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F122=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F122=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F122=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"21:00:00","Monomia",{"$f":"IF(AND(B123>='Top dashboard'!$E$57,B123<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B123>='Top dashboard'!$E$57,B123<'Top dashboard'!$E$58),AND(B123>='Top dashboard'!$E$59,B123<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Punta"},{"$f":"IF(AND(B123>='Top dashboard'!$E$57,B123<'Top dashboard'!$E$58),\"Punta\",IF(AND(B123>='Top dashboard'!$E$62,B123<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D123=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E123=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":515.07875000000001},{"$f":"IF(F123=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F123=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Punta"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":515.07875000000001},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D123=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D123=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E123=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E123=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":424.1825},{"$f":"IF('Solar FV'!$E$18<100,IF(F123=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F123=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F123=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":424.1825}]
[null,"22:00:00","Monomia",{"$f":"IF(AND(B124>='Top dashboard'!$E$57,B124<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B124>='Top dashboard'!$E$57,B124<'Top dashboard'!$E$58),AND(B124>='Top dashboard'!$E$59,B124<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B124>='Top dashboard'!$E$57,B124<'Top dashboard'!$E$58),\"Punta\",IF(AND(B124>='Top dashboard'!$E$62,B124<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D124=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E124=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F124=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F124=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D124=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D124=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E124=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E124=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F124=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F124=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F124=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[null,"23:00:00","Monomia",{"$f":"IF(AND(B125>='Top dashboard'!$E$57,B125<'Top dashboard'!$E$58),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(OR(AND(B125>='Top dashboard'!$E$57,B125<'Top dashboard'!$E$58),AND(B125>='Top dashboard'!$E$59,B125<'Top dashboard'!$E$60)),\"Punta\",\"Base\")","v":"Base"},{"$f":"IF(AND(B125>='Top dashboard'!$E$57,B125<'Top dashboard'!$E$58),\"Punta\",IF(AND(B125>='Top dashboard'!$E$62,B125<'Top dashboard'!$E$63),\"Intermedio\",\"Base\"))","v":"Base"},412.06300000000005,{"$f":"IF(D125=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(E125=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),$P$59*(1-'Top dashboard'!$E$54/2))","v":309.04725000000002},{"$f":"IF(F125=\"Punta\",$P$59*(1+'Top dashboard'!$E$54/2),IF(F125=\"Base\",$P$59*(1-'Top dashboard'!$E$54/2),$P$59))","v":309.04725000000002},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Doble tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Doble tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Triple]])","v":"Base"},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Tarifa Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Triple]])","v":309.04725000000002},{"$f":"IF('Solar FV'!$E$18<100,Precioseleccionado[[#This Row],[Precio Tarifa Monomia]]-$C$150,$C$149)","v":339.34600000000006},{"$f":"IF('Solar FV'!$E$18<100,IF(D125=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 1]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(D125=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(E125=\"Punta\",Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Doble Tipo 2]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(E125=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),$C$149*(1-'Top dashboard'!$E$54/2)))","v":254.5095},{"$f":"IF('Solar FV'!$E$18<100,IF(F125=\"Punta\",Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1+'Top dashboard'!$E$54/2),Precioseleccionado[[#This Row],[Precio Triple]]-'1 Linea Base'!$C$150*(1-'Top dashboard'!$E$54/2)),IF(F125=\"Punta\",$C$149*(1+'Top dashboard'!$E$54/2),IF(F125=\"Base\",$C$149*(1-'Top dashboard'!$E$54/2),$C$149)))","v":254.5095},{"$f":"_xlfn.IFS('Top dashboard'!$E$52=\"Monomia\",Precioseleccionado[[#This Row],[Precio Exp Monomia]],'Top dashboard'!$E$53=\"Doble Tipo 1\",Precioseleccionado[[#This Row],[Precio Exp DT1]],'Top dashboard'!$E$53=\"Doble Tipo 2\",Precioseleccionado[[#This Row],[Precio Exp´DT2]],'Top dashboard'!$E$53=\"Triple\",Precioseleccionado[[#This Row],[Precio Exp 3]])","v":254.5095}]
[]
[]
[]
[null,"Costo unitario desglosado por componente"]
[]
[null,"Costo unitario de referencia E4",null,{"$f":"AVERAGE(Table12[Real])","v":484.78}]
[]
[null,"Porcentaje del costo unitario de referencia (E4)"]
[null,"Nivel de tensión","Generación - G","Transmisión - T","Distribución - D","Comercialización - Cv","Pérdidas - PR","Restricciones - R","Subtotal","Contribución"]
[null,"%N1",0.37,0.06,0.33,0.15,0.05,0.04,{"$f":"SUM(C135:H135)","v":1},0.2]
[null,"%N2",{"$f":"C$135","v":0.37},{"$f":"D$135","v":0.06},0.2,{"$f":"F$135","v":0.15},0.03,{"$f":"H$135","v":0.04},{"$f":"SUM(C136:H136)","v":0.85000000000000009},0.2]
[null,"%N3",{"$f":"C$135","v":0.37},0.06,0.11,0.15,0.02,0.04,{"$f":"SUM(C137:H137)","v":0.75000000000000011},0.2]
[null,"%N4",0.37,0.06,0.04,0.15,0.01,0.04,{"$f":"SUM(C138:H138)","v":0.67},0.2]
[null,"%STC",0.37,0.06,0,0.15,0,0.04,{"$f":"SUM(C139:H139)","v":0.62},0.2]
[]
[]
[null,"Nivel de tensión","Generación - G","Transmisión - T","Distribución - D","Comercialización - Cv","Pérdidas - PR","Restricciones - R","Subtotal","Contribución","Total"]
[null,"Nivel de Tensión 1",{"$f":"$D$131*C135","v":179.36859999999999},29.086799999999997,159.97739999999999,72.716999999999999,24.239000000000001,19.391199999999998,{"$f":"SUM(Table61[[#This Row],[Generación - G]],Table61[[#This Row],[Transmisión - T]],Table61[[#This Row],[Distribución - D]],Table61[[#This Row],[Comercialización - Cv]],Table61[[#This Row],[Pérdidas - PR]],Table61[[#This Row],[Restricciones - R]])","v":484.78},{"$f":"$D131*J135","v":96.956000000000003},{"$f":"SUM(Table61[[#This Row],[Subtotal]],Table61[[#This Row],[Contribución]])","v":581.73599999999999}]
[null,"Nivel de Tensión 2",179.36859999999999,29.086799999999997,96.956000000000003,72.716999999999999,{"$f":"$D$131*G136","v":14.543399999999998},19.391199999999998,{"$f":"SUM(Table61[[#This Row],[Generación - G]],Table61[[#This Row],[Transmisión - T]],Table61[[#This Row],[Distribución - D]],Table61[[#This Row],[Comercialización - Cv]],Table61[[#This Row],[Pérdidas - PR]],Table61[[#This Row],[Restricciones - R]])","v":412.06299999999999},{"$f":"$I144*J136","v":82.412599999999998},{"$f":"SUM(Table61[[#This Row],[Subtotal]],Table61[[#This Row],[Contribución]])","v":494.47559999999999}]
[null,"Nivel de Tensión 3",179.36859999999999,29.086799999999997,53.325799999999994,72.716999999999999,{"$f":"$D$131*G137","v":9.6955999999999989},19.391199999999998,{"$f":"SUM(Table61[[#This Row],[Generación - G]],Table61[[#This Row],[Transmisión - T]],Table61[[#This Row],[Distribución - D]],Table61[[#This Row],[Comercialización - Cv]],Table61[[#This Row],[Pérdidas - PR]],Table61[[#This Row],[Restricciones - R]])","v":363.58500000000004},{"$f":"$I145*J137","v":72.717000000000013},{"$f":"SUM(Table61[[#This Row],[Subtotal]],Table61[[#This Row],[Contribución]])","v":436.30200000000002}]
[null,"Nivel de Tensión 4",179.36859999999999,29.086799999999997,19.391199999999998,72.716999999999999,{"$f":"$D$131*G138","v":4.8477999999999994},19.391199999999998,{"$f":"SUM(Table61[[#This Row],[Generación - G]],Table61[[#This Row],[Transmisión - T]],Table61[[#This Row],[Distribución - D]],Table61[[#This Row],[Comercialización - Cv]],Table61[[#This Row],[Pérdidas - PR]],Table61[[#This Row],[Restricciones - R]])","v":324.80259999999998},{"$f":"$I146*J138","v":64.960520000000002},{"$f":"SUM(Table61[[#This Row],[Subtotal]],Table61[[#This Row],[Contribución]])","v":389.76311999999996}]
[null,"Sistema de Transmisión Nacional",179.36859999999999,29.086799999999997,0,72.716999999999999,{"$f":"$D$131*G139","v":0},19.391199999999998,{"$f":"SUM(Table61[[#This Row],[Generación - G]],Table61[[#This Row],[Transmisión - T]],Table61[[#This Row],[Distribución - D]],Table61[[#This Row],[Comercialización - Cv]],Table61[[#This Row],[Pérdidas - PR]],Table61[[#This Row],[Restricciones - R]])","v":300.56359999999995},{"$f":"$I147*J139","v":60.112719999999996},{"$f":"SUM(Table61[[#This Row],[Subtotal]],Table61[[#This Row],[Contribución]])","v":360.67631999999992}]
[]
[null,"Generación - G",{"$f":"AVERAGE(Table61[Generación - G])","v":179.36859999999999}]
[null,"Comercialización - Cv",{"$f":"AVERAGE(Table61[Comercialización - Cv])","v":72.716999999999999}]
[]
[null,"Precio de bolsa - PB",{"$f":"AVERAGE(Precioseleccionado[Precio Tarifa Horaria])*AVERAGE(Table60[Generación - G])","v":139.75803416666662}]

{"sheet":"2A Solar FV","index":12,"n_rows":128,"n_cols":20,"rows_kept":128,"cut":false,"hidden":true,"merged":[[13,1,13,5]]}
[]
[null,"Solar FV - Tarifa Monomia, Analisis mensual"]
[]
[]
[null,{"$f":"'Top dashboard'!D10","v":"Ciudad"},{"$f":"'Top dashboard'!E10","v":"Montería"}]
[]
[null,"Supuestos: Inclinación = Latitud Redondeada, Azimut 0° (N) 180° (S), Pérdidas por orientación e inclinación = 0, Ratio de rendimiento = 0.9"]
[null,"Datos del año calendario en curso"]
[]
[null,"Mes","ene-20","feb-20","mar-20","abr-20","May-20","Jun-20","Jul-20","ago-20","Sep-20","Oct-20","Nov-20","dic-20","min","med","max"]
[null,"Número del mes",1,2,3,4,5,6,7,8,9,10,11,12]
[null,"Número de días del mes",31,28,31,30,{"$f":"_xlfn.DAYS(Table9[[#Headers],[Jun-20]],Table9[[#Headers],[May-20]])","v":31},{"$f":"_xlfn.DAYS(Table9[[#Headers],[Jul-20]],Table9[[#Headers],[Jun-20]])","v":30},31,31,{"$f":"_xlfn.DAYS(Table9[[#Headers],[Oct-20]],Table9[[#Headers],[Sep-20]])","v":30},{"$f":"_xlfn.DAYS(Table9[[#Headers],[Nov-20]],Table9[[#Headers],[Oct-20]])","v":31},30,31,{"$f":"MIN(Table9[[#This Row],[ene-20]:[dic-20]])","v":28},{"$f":"AVERAGE(Table9[[#This Row],[ene-20]:[dic-20]])","v":30.416666666666668},{"$f":"MAX(Table9[[#This Row],[ene-20]:[dic-20]])","v":31}]
[]
[null,"Datos de generación solar, promedio horario mensual"]
[null,"Fórmula (kWh) = Radiación (Wh/m2) * Capacidad del sistema (kWp) * Eficiencia del sistema (0.9) / Irradiación STC (W/m2) / 1000 Wh"]
[null,"Eficiencia del sistema",0.9]
[]
[]
[null,"Hora / Mes","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","Gmin","Gmed","Gmax"]
[null,"00:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B20=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"01:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B21=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"02:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B22=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"03:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B23=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"04:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.0000000000000036E-6},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B24=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":7.5000000000000034E-7},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":9.0000000000000036E-6}]
[null,"05:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.8000000000000007E-5},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.8000000000000007E-5},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.08E-4},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.5300000000000003E-4},{"$f":"INDEX(Solardata[May],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":8.1000000000000017E-5},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.6200000000000003E-4},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":7.2000000000000029E-5},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.8000000000000007E-5},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.0000000000000036E-6},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.6000000000000014E-5},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.8000000000000007E-5},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B25=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.5000000000000003E-5},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":9.0000000000000036E-6},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":6.1500000000000018E-5},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":1.6200000000000003E-4}]
[null,"06:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.5110000000000002E-3},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.4840000000000005E-3},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.8069999999999996E-3},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.8780000000000013E-3},{"$f":"INDEX(Solardata[May],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.4830000000000004E-3},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.365E-3},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.3119999999999998E-3},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.0330000000000005E-3},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.6459999999999999E-3},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.1580000000000002E-3},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.3030000000000004E-3},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B26=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.3210000000000002E-3},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":2.4840000000000005E-3},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":3.4417499999999999E-3},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":4.8780000000000013E-3}]
[null,"07:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.2195000000000001E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.2780000000000001E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.4517000000000004E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.5696000000000002E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.0692E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.1925000000000002E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.2186000000000002E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.1403000000000002E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.8550000000000009E-3},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.35E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.2186000000000002E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B27=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.2726000000000001E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":9.8550000000000009E-3},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":1.2471750000000004E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":1.5696000000000002E-2}]
[null,"08:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.6595000000000004E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.7594000000000004E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.9115000000000002E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.8917000000000002E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.1735000000000004E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.5874999999999999E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.7459000000000008E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.5155000000000004E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.0924999999999999E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.7612000000000001E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.4633000000000002E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B28=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.6622000000000003E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":2.0924999999999999E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":2.6019750000000005E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":2.9115000000000002E-2}]
[null,"09:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.1418000000000003E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.2624000000000009E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.3101E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.2507000000000003E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.0429000000000001E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.6981E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.9303000000000005E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.6575999999999997E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.4794000000000005E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.9798E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.7485000000000004E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B29=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.9231000000000002E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":3.0429000000000001E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":3.8687249999999999E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":4.3101E-2}]
[null,"10:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.3784000000000005E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.2677000000000002E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.4036000000000001E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.2335000000000007E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.4253000000000001E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.6080000000000003E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.2398E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.1921000000000002E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.5855000000000007E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.7205000000000004E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.7313000000000008E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B30=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.6737000000000001E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":4.4253000000000001E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":4.9549500000000017E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":5.4036000000000001E-2}]
[null,"11:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.9741999999999996E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.6771999999999996E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.6925000000000003E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.7501000000000003E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.1579E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.5098000000000008E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.9058000000000006E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.5386000000000005E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.4386999999999998E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.2470000000000003E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.568300000000001E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B31=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.0921999999999995E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":5.0921999999999995E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":5.546025000000001E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":5.9741999999999996E-2}]
[null,"12:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.8473000000000011E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.8994999999999999E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.4126000000000007E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.8886999999999995E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.8996000000000005E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.6187000000000001E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.8356000000000005E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.5746000000000004E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.7356999999999998E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.2506000000000004E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.5638000000000007E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B32=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.0076000000000002E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":4.8996000000000005E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":5.5445250000000008E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":5.8994999999999999E-2}]
[null,"13:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.1695999999999999E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.571000000000001E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.9724999999999998E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.162400000000001E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.9806000000000003E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.3999999999999999E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.9283000000000009E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.6511000000000006E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.6853000000000008E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.7223000000000008E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.9509000000000004E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B33=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.3874999999999997E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":4.3874999999999997E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":5.2151250000000003E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":5.9283000000000009E-2}]
[null,"14:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.4964000000000004E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.4613E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.1301000000000004E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.7233000000000002E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.9807000000000002E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.4370000000000007E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.0589000000000009E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.6386000000000004E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.8555000000000008E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.7674000000000006E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.0356000000000003E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B34=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.3507000000000002E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":3.3507000000000002E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":4.2446249999999998E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":5.0589000000000009E-2}]
[null,"15:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.8062000000000004E-2},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.7063000000000004E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.8377000000000003E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.6208000000000002E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.6280000000000005E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.1203000000000002E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.5586E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.2364000000000004E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.2625000000000001E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.9845000000000002E-2},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.3193000000000002E-2},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B35=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.9665000000000002E-2},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":1.9665000000000002E-2},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":2.7539250000000001E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":3.5586E-2}]
[null,"16:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.7020000000000023E-3},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.0683000000000002E-2},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.4364E-2},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.4976000000000001E-2},{"$f":"INDEX(Solardata[May],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.5246000000000003E-2},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.7910000000000002E-2},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.2977000000000001E-2},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.8441000000000003E-2},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.6497000000000005E-2},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.0629999999999999E-3},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.9180000000000015E-3},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B36=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":6.3360000000000014E-3},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":6.3360000000000014E-3},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":1.3842750000000001E-2},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":2.2977000000000001E-2}]
[null,"17:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":1.9260000000000002E-3},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.0330000000000005E-3},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.8520000000000004E-3},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.6180000000000001E-3},{"$f":"INDEX(Solardata[May],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.7060000000000001E-3},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.7960000000000008E-3},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":7.9560000000000013E-3},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.463E-3},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.5980000000000005E-3},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.0070000000000001E-3},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.421E-3},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B37=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":8.9999999999999998E-4},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":8.9999999999999998E-4},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":4.0229999999999997E-3},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":7.9560000000000013E-3}]
[null,"18:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.5000000000000003E-5},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":5.3999999999999998E-5},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.5000000000000003E-5},{"$f":"INDEX(Solardata[May],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.95E-4},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":4.2300000000000004E-4},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":7.9200000000000017E-4},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":2.61E-4},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.4200000000000002E-4},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":9.0000000000000036E-6},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":3.6000000000000014E-5},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B38=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":2.085E-4},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":7.9200000000000017E-4}]
[null,"19:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B39=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"20:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B40=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"21:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B41=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"22:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B42=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[null,"23:00:00",{"$f":"INDEX(Solardata[Ene],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Feb],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Mar],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Abr],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[May],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jun],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Jul],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Ago],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Sep],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Oct],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Nov],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"INDEX(Solardata[Dic],MATCH(1,($B43=Solardata[Hora])*($C$5=Solardata[Ciudad]),0))*'Solar FV'!$E$18*$C$16/1000","v":0},{"$f":"MIN(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"AVERAGE(Generation[[#This Row],[ene]:[dic]])","v":0},{"$f":"MAX(Generation[[#This Row],[ene]:[dic]])","v":0}]
[]
[]
[null,"Datos de consumo, promedio horario mensual"]
[null,"Obtenido de los datos de la Universidad"]
[]
[null,"Hora / Mes","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","Dmin","Dmed","Dmax"]
[null,"00:00:00",{"$f":"'1 Linea Base'!C12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!D12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!E12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!F12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!G12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!H12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!I12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!J12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!K12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!L12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!M12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!N12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!O12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!P12","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!Q12","v":1.0797976352450431E-2}]
[null,"01:00:00",{"$f":"'1 Linea Base'!C13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!D13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!E13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!F13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!G13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!H13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!I13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!J13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!K13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!L13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!M13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!N13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!O13","v":8.4732980850981444E-3},{"$f":"'1 Linea Base'!P13","v":8.4732980850981427E-3},{"$f":"'1 Linea Base'!Q13","v":8.4732980850981444E-3}]
[null,"02:00:00",{"$f":"'1 Linea Base'!C14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!D14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!E14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!F14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!G14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!H14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!I14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!J14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!K14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!L14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!M14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!N14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!O14","v":7.6812734195125139E-3},{"$f":"'1 Linea Base'!P14","v":7.6812734195125113E-3},{"$f":"'1 Linea Base'!Q14","v":7.6812734195125139E-3}]
[null,"03:00:00",{"$f":"'1 Linea Base'!C15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!D15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!E15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!F15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!G15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!H15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!I15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!J15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!K15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!L15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!M15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!N15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!O15","v":7.311686579736321E-3},{"$f":"'1 Linea Base'!P15","v":7.3116865797363218E-3},{"$f":"'1 Linea Base'!Q15","v":7.311686579736321E-3}]
[null,"04:00:00",{"$f":"'1 Linea Base'!C16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!D16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!E16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!F16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!G16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!H16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!I16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!J16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!K16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!L16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!M16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!N16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!O16","v":7.4512028952717054E-3},{"$f":"'1 Linea Base'!P16","v":7.4512028952717071E-3},{"$f":"'1 Linea Base'!Q16","v":7.4512028952717054E-3}]
[null,"05:00:00",{"$f":"'1 Linea Base'!C17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!D17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!E17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!F17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!G17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!H17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!I17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!J17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!K17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!L17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!M17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!N17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!O17","v":9.0239657325419335E-3},{"$f":"'1 Linea Base'!P17","v":9.0239657325419352E-3},{"$f":"'1 Linea Base'!Q17","v":9.0239657325419335E-3}]
[null,"06:00:00",{"$f":"'1 Linea Base'!C18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!D18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!E18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!F18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!G18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!H18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!I18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!J18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!K18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!L18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!M18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!N18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!O18","v":1.2497459352570742E-2},{"$f":"'1 Linea Base'!P18","v":1.2497459352570741E-2},{"$f":"'1 Linea Base'!Q18","v":1.2497459352570742E-2}]
[null,"07:00:00",{"$f":"'1 Linea Base'!C19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!D19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!E19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!F19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!G19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!H19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!I19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!J19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!K19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!L19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!M19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!N19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!O19","v":1.5385942076173421E-2},{"$f":"'1 Linea Base'!P19","v":1.5385942076173416E-2},{"$f":"'1 Linea Base'!Q19","v":1.5385942076173421E-2}]
[null,"08:00:00",{"$f":"'1 Linea Base'!C20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!D20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!E20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!F20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!G20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!H20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!I20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!J20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!K20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!L20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!M20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!N20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!O20","v":1.5489196352463519E-2},{"$f":"'1 Linea Base'!P20","v":1.5489196352463515E-2},{"$f":"'1 Linea Base'!Q20","v":1.5489196352463519E-2}]
[null,"09:00:00",{"$f":"'1 Linea Base'!C21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!D21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!E21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!F21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!G21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!H21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!I21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!J21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!K21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!L21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!M21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!N21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!O21","v":1.5587880279824018E-2},{"$f":"'1 Linea Base'!P21","v":1.5587880279824022E-2},{"$f":"'1 Linea Base'!Q21","v":1.5587880279824018E-2}]
[null,"10:00:00",{"$f":"'1 Linea Base'!C22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!D22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!E22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!F22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!G22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!H22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!I22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!J22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!K22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!L22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!M22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!N22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!O22","v":1.5699960858009305E-2},{"$f":"'1 Linea Base'!P22","v":1.5699960858009308E-2},{"$f":"'1 Linea Base'!Q22","v":1.5699960858009305E-2}]
[null,"11:00:00",{"$f":"'1 Linea Base'!C23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!D23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!E23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!F23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!G23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!H23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!I23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!J23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!K23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!L23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!M23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!N23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!O23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!P23","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!Q23","v":1.5932965099132359E-2}]
[null,"12:00:00",{"$f":"'1 Linea Base'!C24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!D24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!E24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!F24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!G24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!H24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!I24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!J24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!K24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!L24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!M24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!N24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!O24","v":1.6341659987301988E-2},{"$f":"'1 Linea Base'!P24","v":1.6341659987301992E-2},{"$f":"'1 Linea Base'!Q24","v":1.6341659987301988E-2}]
[null,"13:00:00",{"$f":"'1 Linea Base'!C25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!D25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!E25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!F25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!G25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!H25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!I25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!J25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!K25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!L25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!M25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!N25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!O25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!P25","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!Q25","v":1.6837040499156825E-2}]
[null,"14:00:00",{"$f":"'1 Linea Base'!C26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!D26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!E26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!F26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!G26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!H26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!I26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!J26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!K26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!L26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!M26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!N26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!O26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!P26","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!Q26","v":1.6659964165052582E-2}]
[null,"15:00:00",{"$f":"'1 Linea Base'!C27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!D27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!E27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!F27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!G27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!H27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!I27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!J27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!K27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!L27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!M27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!N27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!O27","v":1.6558653152174658E-2},{"$f":"'1 Linea Base'!P27","v":1.6558653152174661E-2},{"$f":"'1 Linea Base'!Q27","v":1.6558653152174658E-2}]
[null,"16:00:00",{"$f":"'1 Linea Base'!C28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!D28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!E28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!F28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!G28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!H28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!I28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!J28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!K28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!L28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!M28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!N28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!O28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!P28","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!Q28","v":1.7899702300387565E-2}]
[null,"17:00:00",{"$f":"'1 Linea Base'!C29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!D29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!E29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!F29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!G29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!H29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!I29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!J29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!K29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!L29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!M29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!N29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!O29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!P29","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!Q29","v":2.0231538623991883E-2}]
[null,"18:00:00",{"$f":"'1 Linea Base'!C30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!D30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!E30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!F30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!G30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!H30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!I30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!J30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!K30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!L30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!M30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!N30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!O30","v":2.5557872173641319E-2},{"$f":"'1 Linea Base'!P30","v":2.5557872173641309E-2},{"$f":"'1 Linea Base'!Q30","v":2.5557872173641319E-2}]
[null,"19:00:00",{"$f":"'1 Linea Base'!C31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!D31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!E31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!F31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!G31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!H31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!I31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!J31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!K31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!L31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!M31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!N31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!O31","v":4.1058817422258184E-2},{"$f":"'1 Linea Base'!P31","v":4.1058817422258191E-2},{"$f":"'1 Linea Base'!Q31","v":4.1058817422258184E-2}]
[null,"20:00:00",{"$f":"'1 Linea Base'!C32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!D32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!E32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!F32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!G32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!H32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!I32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!J32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!K32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!L32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!M32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!N32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!O32","v":4.8995119858952906E-2},{"$f":"'1 Linea Base'!P32","v":4.8995119858952892E-2},{"$f":"'1 Linea Base'!Q32","v":4.8995119858952906E-2}]
[null,"21:00:00",{"$f":"'1 Linea Base'!C33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!D33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!E33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!F33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!G33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!H33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!I33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!J33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!K33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!L33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!M33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!N33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!O33","v":4.2788475763879827E-2},{"$f":"'1 Linea Base'!P33","v":4.2788475763879834E-2},{"$f":"'1 Linea Base'!Q33","v":4.2788475763879827E-2}]
[null,"22:00:00",{"$f":"'1 Linea Base'!C34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!D34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!E34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!F34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!G34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!H34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!I34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!J34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!K34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!L34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!M34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!N34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!O34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!P34","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!Q34","v":3.0227424838709771E-2}]
[null,"23:00:00",{"$f":"'1 Linea Base'!C35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!D35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!E35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!F35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!G35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!H35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!I35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!J35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!K35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!L35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!M35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!N35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!O35","v":1.756571865225607E-2},{"$f":"'1 Linea Base'!P35","v":1.7565718652256066E-2},{"$f":"'1 Linea Base'!Q35","v":1.756571865225607E-2}]
[]
[null,"Balance neto de energía",null,null,null,null,null,null,"Max","Average","Min"]
[null,"Obtenido de los datos de la Universidad",null,null,null,null,null,"Peak import",{"$f":"INDEX(Demand2[[#Headers],[ene]:[dic]],1,MATCH(MAX(C103:N103),C103:N103,0))","v":"ene"},{"$f":"INDEX(Demand2[[#Headers],[ene]:[dic]],1,MATCH(MEDIAN(C103:N103),C103:N103,0))","v":"ene"},{"$f":"INDEX(Demand2[[#Headers],[ene]:[dic]],1,MATCH(MIN(C103:N103),C103:N103,0))","v":"ene"}]
[]
[null,"Hora / Mes","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","Dmin","Dmed","Dmax"]
[null,"00:00:00",{"$f":"C50-C20","v":1.0797976352450431E-2},1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,1.0797976352450431E-2,{"$f":"O50-O20","v":1.0797976352450431E-2},1.0797976352450431E-2,1.0797976352450431E-2]
[null,"01:00:00",8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981444E-3,8.4732980850981427E-3,8.4732980850981444E-3]
[null,"02:00:00",7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125139E-3,7.6812734195125113E-3,7.6812734195125139E-3]
[null,"03:00:00",7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.311686579736321E-3,7.3116865797363218E-3,7.311686579736321E-3]
[null,"04:00:00",7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4422028952717051E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4512028952717054E-3,7.4504528952717072E-3,7.4422028952717051E-3]
[null,"05:00:00",9.0059657325419328E-3,9.0059657325419328E-3,8.915965732541933E-3,8.8709657325419331E-3,8.942965732541934E-3,8.8619657325419328E-3,8.9519657325419326E-3,9.0059657325419328E-3,9.0149657325419331E-3,8.9879657325419339E-3,9.0059657325419328E-3,8.9789657325419336E-3,9.0149657325419331E-3,8.9624657325419344E-3,8.8619657325419328E-3]
[null,"06:00:00",9.986459352570743E-3,1.0013459352570742E-2,8.6904593525707428E-3,7.6194593525707411E-3,9.0144593525707424E-3,8.1324593525707416E-3,9.1854593525707434E-3,9.4644593525707414E-3,9.8514593525707433E-3,8.3394593525707422E-3,9.194459352570742E-3,9.1764593525707414E-3,1.0013459352570742E-2,9.0557093525707403E-3,7.6194593525707411E-3]
[null,"07:00:00",3.1909420761734204E-3,2.60594207617342E-3,8.6894207617341755E-4,-3.1005792382658021E-4,4.6939420761734213E-3,3.4609420761734198E-3,3.199942076173419E-3,3.9829420761734197E-3,5.5309420761734205E-3,1.8859420761734216E-3,3.199942076173419E-3,2.6599420761734202E-3,5.5309420761734205E-3,2.9141920761734125E-3,-3.1005792382658021E-4]
[null,"08:00:00",-1.1105803647536485E-2,-1.2104803647536485E-2,-1.3625803647536483E-2,-1.3427803647536483E-2,-6.2458036475364857E-3,-1.038580364753648E-2,-1.1969803647536489E-2,-9.6658036475364851E-3,-5.4358036475364805E-3,-1.2122803647536482E-2,-9.1438036475364835E-3,-1.1132803647536485E-2,-5.4358036475364805E-3,-1.0530553647536489E-2,-1.3625803647536483E-2]
[null,"09:00:00",-2.5830119720175987E-2,-2.7036119720175993E-2,-2.7513119720175984E-2,-2.6919119720175987E-2,-1.4841119720175983E-2,-2.1393119720175983E-2,-2.3715119720175988E-2,-2.0988119720175981E-2,-1.9206119720175989E-2,-2.4210119720175984E-2,-2.1897119720175988E-2,-2.3643119720175985E-2,-1.4841119720175983E-2,-2.3099369720175976E-2,-2.7513119720175984E-2]
[null,"10:00:00",-3.8084039141990697E-2,-3.69770391419907E-2,-3.8336039141990699E-2,-3.6635039141990705E-2,-2.8553039141990696E-2,-3.0380039141990698E-2,-3.6698039141990699E-2,-3.6221039141990694E-2,-3.0155039141990702E-2,-3.1505039141990696E-2,-3.1613039141990706E-2,-3.1037039141990696E-2,-2.8553039141990696E-2,-3.3849539141990709E-2,-3.8336039141990699E-2]
[null,"11:00:00",-4.3809034900867641E-2,-4.0839034900867641E-2,-4.0992034900867641E-2,-4.1568034900867648E-2,-3.5646034900867637E-2,-3.9165034900867646E-2,-4.3125034900867651E-2,-3.9453034900867642E-2,-3.8454034900867642E-2,-3.653703490086764E-2,-3.9750034900867648E-2,-3.4989034900867633E-2,-3.4989034900867633E-2,-3.9527284900867654E-2,-4.3809034900867641E-2]
[null,"12:00:00",-4.2131340012698026E-2,-4.2653340012698007E-2,-3.7784340012698023E-2,-4.254534001269801E-2,-3.2654340012698013E-2,-3.9845340012698016E-2,-4.201434001269802E-2,-3.9404340012698019E-2,-4.1015340012698007E-2,-3.6164340012698012E-2,-3.9296340012698022E-2,-3.3734340012698011E-2,-3.2654340012698013E-2,-3.9103590012698017E-2,-4.2653340012698007E-2]
[null,"13:00:00",-3.4858959500843174E-2,-3.8872959500843185E-2,-3.2887959500843174E-2,-3.4786959500843186E-2,-3.2968959500843179E-2,-3.7162959500843175E-2,-4.2445959500843185E-2,-3.9673959500843181E-2,-4.0015959500843183E-2,-3.0385959500843183E-2,-3.267195950084318E-2,-2.7037959500843173E-2,-2.7037959500843173E-2,-3.5314209500843179E-2,-4.2445959500843185E-2]
[null,"14:00:00",-2.8304035834947422E-2,-2.7953035834947418E-2,-2.4641035834947422E-2,-2.057303583494742E-2,-2.314703583494742E-2,-2.7710035834947425E-2,-3.3929035834947427E-2,-2.9726035834947422E-2,-3.1895035834947426E-2,-2.1014035834947424E-2,-2.3696035834947421E-2,-1.684703583494742E-2,-1.684703583494742E-2,-2.5786285834947416E-2,-3.3929035834947427E-2]
[null,"15:00:00",-1.1503346847825346E-2,-1.0504346847825346E-2,-1.1818346847825345E-2,-9.6493468478253443E-3,-9.7213468478253469E-3,-1.4644346847825344E-2,-1.9027346847825342E-2,-1.5805346847825346E-2,-1.6066346847825343E-2,-3.2863468478253437E-3,-6.634346847825344E-3,-3.1063468478253441E-3,-3.1063468478253441E-3,-1.098059684782534E-2,-1.9027346847825342E-2]
[null,"16:00:00",8.1977023003875632E-3,7.216702300387564E-3,3.5357023003875655E-3,2.923702300387564E-3,2.6537023003875629E-3,-1.0297699612436817E-5,-5.0772976996124354E-3,-5.4129769961243704E-4,1.4027023003875608E-3,8.8367023003875656E-3,7.981702300387564E-3,1.1563702300387564E-2,{"$f":"O66-O36","v":1.1563702300387564E-2},4.0569523003875646E-3,-5.0772976996124354E-3]
[null,"17:00:00",1.8305538623991882E-2,1.7198538623991882E-2,1.6379538623991882E-2,1.6613538623991883E-2,1.4525538623991884E-2,1.4435538623991882E-2,1.2275538623991882E-2,1.4768538623991884E-2,1.4633538623991882E-2,1.8224538623991884E-2,1.7810538623991883E-2,1.9331538623991881E-2,1.9331538623991881E-2,1.6208538623991884E-2,1.2275538623991882E-2]
[null,"18:00:00",2.5557872173641319E-2,2.5512872173641319E-2,2.550387217364132E-2,2.5512872173641319E-2,2.506287217364132E-2,2.5134872173641319E-2,2.4765872173641318E-2,2.5296872173641318E-2,2.521587217364132E-2,2.554887217364132E-2,2.5521872173641318E-2,2.5557872173641319E-2,2.5557872173641319E-2,2.5349372173641308E-2,2.4765872173641318E-2]
[null,"19:00:00",4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258184E-2,4.1058817422258191E-2,4.1058817422258184E-2]
[null,"20:00:00",4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952906E-2,4.8995119858952892E-2,4.8995119858952906E-2]
[null,"21:00:00",4.2788475763879827E-2,{"$f":"D71-D41","v":4.2788475763879827E-2},4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,4.2788475763879827E-2,{"$f":"O71-O41","v":4.2788475763879827E-2},4.2788475763879834E-2,4.2788475763879827E-2]
[null,"22:00:00",3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,3.0227424838709771E-2,{"$f":"O72-O42","v":3.0227424838709771E-2},3.0227424838709771E-2,3.0227424838709771E-2]
[null,"23:00:00",1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,1.756571865225607E-2,{"$f":"O73-O43","v":1.756571865225607E-2},1.7565718652256066E-2,1.756571865225607E-2]
[null,"Max import",{"$f":"MAX(Demand2[ene])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[feb])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[mar])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[abr])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[may])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[jun])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[jul])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[ago])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[sep])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[oct])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[nov])","v":4.8995119858952906E-2},{"$f":"MAX(Demand2[dic])","v":4.8995119858952906E-2}]
[null,"Daily Imported energy (kWh)",{"$f":"SUMIF(Demand2[ene],\">0\",Demand2[ene])","v":0.29659547412743276},{"$f":"SUMIF(Demand2[feb],\">0\",Demand2[feb])","v":0.29390447412743276},{"$f":"SUMIF(Demand2[mar],\">0\",Demand2[mar])","v":0.28624547412743279},{"$f":"SUMIF(Demand2[abr],\">0\",Demand2[abr])","v":0.28389153205125933},{"$f":"SUMIF(Demand2[may],\">0\",Demand2[may])","v":0.28724447412743276},{"$f":"SUMIF(Demand2[jun],\">0\",Demand2[jun])","v":0.28237677182704518},{"$f":"SUMIF(Demand2[jul],\">0\",Demand2[jul])","v":0.28072077182704519},{"$f":"SUMIF(Demand2[ago],\">0\",Demand2[ago])","v":0.2848697718270452},{"$f":"SUMIF(Demand2[sep],\">0\",Demand2[sep])","v":0.28800047412743274},{"$f":"SUMIF(Demand2[oct],\">0\",Demand2[oct])","v":0.29417447412743275},{"$f":"SUMIF(Demand2[nov],\">0\",Demand2[nov])","v":0.29506547412743278},{"$f":"SUMIF(Demand2[dic],\">0\",Demand2[dic])","v":0.29961947412743273},{"$f":"SUMIF(Demand2[Dmin],\">0\",Demand2[Dmin])","v":0.30336347412743275},{"$f":"SUMIF(Demand2[Dmed],\">0\",Demand2[Dmed])","v":0.28889747412743272},{"$f":"SUMIF(Demand2[Dmax],\">0\",Demand2[Dmax])","v":0.27586482975087179}]
[null,"Daily Exported energy (kWh)",{"$f":"SUMIF(Demand2[ene],\"<0\",Demand2[ene])","v":-0.23562667960688474},{"$f":"SUMIF(Demand2[feb],\"<0\",Demand2[feb])","v":-0.23694067960688478},{"$f":"SUMIF(Demand2[mar],\"<0\",Demand2[mar])","v":-0.22759867960688476},{"$f":"SUMIF(Demand2[abr],\"<0\",Demand2[abr])","v":-0.22641473753071137},{"$f":"SUMIF(Demand2[may],\"<0\",Demand2[may])","v":-0.18377767960688476},{"$f":"SUMIF(Demand2[jun],\"<0\",Demand2[jun])","v":-0.22069697730649721},{"$f":"SUMIF(Demand2[jul],\"<0\",Demand2[jul])","v":-0.25800197730649727},{"$f":"SUMIF(Demand2[ago],\"<0\",Demand2[ago])","v":-0.23147897730649719},{"$f":"SUMIF(Demand2[sep],\"<0\",Demand2[sep])","v":-0.22224367960688479},{"$f":"SUMIF(Demand2[oct],\"<0\",Demand2[oct])","v":-0.19522567960688478},{"$f":"SUMIF(Demand2[nov],\"<0\",Demand2[nov])","v":-0.20470267960688479},{"$f":"SUMIF(Demand2[dic],\"<0\",Demand2[dic])","v":-0.18152767960688476},{"$f":"SUMIF(Demand2[Dmin],\"<0\",Demand2[Dmin])","v":-0.16346467960688474},{"$f":"SUMIF(Demand2[Dmed],\"<0\",Demand2[Dmed])","v":-0.21819142960688478},{"$f":"SUMIF(Demand2[Dmax],\"<0\",Demand2[Dmax])","v":-0.26672703523032382}]
[null,"Net energy balance",{"$f":"SUM(Demand2[ene])","v":6.0968794520547973E-2},{"$f":"SUM(Demand2[feb])","v":5.696379452054795E-2},{"$f":"SUM(Demand2[mar])","v":5.8646794520547982E-2},{"$f":"SUM(Demand2[abr])","v":5.7476794520547936E-2},{"$f":"SUM(Demand2[may])","v":0.10346679452054799},{"$f":"SUM(Demand2[jun])","v":6.1679794520547976E-2},{"$f":"SUM(Demand2[jul])","v":2.2718794520547918E-2},{"$f":"SUM(Demand2[ago])","v":5.3390794520547957E-2},{"$f":"SUM(Demand2[sep])","v":6.5756794520547945E-2},{"$f":"SUM(Demand2[oct])","v":9.8948794520547972E-2},{"$f":"SUM(Demand2[nov])","v":9.0362794520547934E-2},{"$f":"SUM(Demand2[dic])","v":0.11809179452054797},{"$f":"SUM(Demand2[Dmin])","v":0.13989879452054799},{"$f":"SUM(Demand2[Dmed])","v":7.0706044520547906E-2},{"$f":"SUM(Demand2[Dmax])","v":9.1377945205479635E-3}]
[null,"Days in month",{"$f":"C12","v":31},{"$f":"D12","v":28},31,30,31,30,31,31,30,31,30,31,28,30.416666666666668,31]
[null,"Monthly imported energy (kWh)",{"$f":"C104*C$107","v":9.1944596979504158},{"$f":"D104*D$107","v":8.229325275568117},8.8736096979504158,8.5167459615377794,8.9045786979504147,8.4713031548113555,8.7023439266384006,8.8309629266384011,8.6400142238229822,9.1194086979504156,8.8519642238229839,9.288203697950415,{"$f":"O104*O$107","v":8.4941772755681164},8.7872981713760794,8.5518097222770262]
[null,"Monthly exported energy (kWh)",{"$f":"C105*C$107","v":-7.3044270678134273},-6.6343390289927742,-7.0555590678134275,-6.7924421259213412,-5.6971080678134278,-6.620909319194916,-7.9980612965014153,-7.175848296501413,-6.6673103882065439,-6.0519960678134277,-6.1410803882065439,-5.6273580678134278,-4.5770110289927723,-6.6366559838760795,-8.2685380921400391]
[null,"Monhtly net energy balance",1.8900326301369872,1.5949862465753426,1.8180506301369874,1.7243038356164382,3.2074706301369877,1.8503938356164393,0.70428263013698544,1.6551146301369868,1.9727038356164384,3.0674126301369871,2.7108838356164382,3.6608456301369872,3.9171662465753436,2.150642187499999,0.28327163013698686]
[]
[null,"Annual imported energy",{"$f":"SUM(C108:N108)","v":105.62292018259211},"kWh"]
[null,"Annual exported energy",{"$f":"SUM(C109:N109)","v":-79.766439182592094},"kWh"]
[null,"Annual net energy balance",{"$f":"SUM(C110:N110)","v":25.856481000000002},"kWh"]
[]
[]
[]
[null,"Cálculos"]
[]
[null,"kWh","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","min","med","max","Total"]
[null,"Generación solar promedio diaria mensual (KWh)",{"$f":"SUM(Generation[ene])","v":0.39108600000000004},{"$f":"SUM(Generation[feb])","v":0.39509100000000003},{"$f":"SUM(Generation[mar])","v":0.39340800000000009},{"$f":"SUM(Generation[abr])","v":0.39457800000000004},{"$f":"SUM(Generation[may])","v":0.34858800000000001},{"$f":"SUM(Generation[jun])","v":0.39037500000000003},{"$f":"SUM(Generation[jul])","v":0.42933600000000011},{"$f":"SUM(Generation[ago])","v":0.39866400000000002},{"$f":"SUM(Generation[sep])","v":0.38629800000000003},{"$f":"SUM(Generation[oct])","v":0.35310599999999998},{"$f":"SUM(Generation[nov])","v":0.36169200000000007},{"$f":"SUM(Generation[dic])","v":0.33396300000000001},{"$f":"SUM(Generation[Gmin])","v":0.31215599999999999},{"$f":"SUM(Generation[Gmed])","v":0.38134875000000007},{"$f":"SUM(Generation[Gmax])","v":0.44291700000000006},{"$f":"SUM(C121:N121)","v":4.5761850000000006}]
["Calculate % self consumption from Tmonomia sheet for consistency","Generación solar mensual promedio - año 1 (kWh)",{"$f":"C121*C12","v":12.123666000000002},{"$f":"D121*D12","v":11.062548000000001},12.195648000000002,11.837340000000001,10.806228000000001,11.711250000000001,13.309416000000004,12.358584,11.588940000000001,10.946285999999999,10.850760000000003,10.352853,8.7403680000000001,11.599357812500003,13.730427000000002,{"$f":"SUM(C122:N122)","v":139.14351900000003},null,{"$f":"Table13[[#This Row],[Total]]/R123","v":0.84329405454545459}]
[null,"Consumo mensual promedio (kWh)",{"$f":"SUM(Demand1[ene])*C12","v":14.013698630136989},{"$f":"SUM(Demand1[feb])*D12","v":12.657534246575345},{"$f":"SUM(Demand1[mar])*E12","v":14.013698630136989},{"$f":"SUM(Demand1[abr])*F12","v":13.56164383561644},{"$f":"SUM(Demand1[may])*G12","v":14.013698630136989},{"$f":"SUM(Demand1[jun])*H12","v":13.56164383561644},{"$f":"SUM(Demand1[jul])*I12","v":14.013698630136989},{"$f":"SUM(Demand1[ago])*J12","v":14.013698630136989},{"$f":"SUM(Demand1[sep])*K12","v":13.56164383561644},{"$f":"SUM(Demand1[oct])*L12","v":14.013698630136989},{"$f":"SUM(Demand1[nov])*M12","v":13.56164383561644},{"$f":"SUM(Demand1[dic])*N12","v":14.013698630136989},{"$f":"SUM(Demand1[Dmin])*O12","v":12.657534246575345},{"$f":"SUM(Demand1[Dmed])*P12","v":13.750000000000004},{"$f":"SUM(Demand1[Dmax])*Q12","v":14.013698630136989},{"$f":"SUM(C123:N123)","v":165.00000000000003}]
[null,"Importación neta de la Red",{"$f":"IF(C123-C122>0,C123-C122,0)","v":1.8900326301369876},{"$f":"IF(D123-D122>0,D123-D122,0)","v":1.5949862465753437},1.8180506301369874,1.7243038356164391,3.2074706301369886,1.8503938356164387,0.70428263013698533,1.655114630136989,1.9727038356164392,3.0674126301369906,2.7108838356164373,3.6608456301369898,3.917166246575345,2.1506421875000008,0.28327163013698708,25.856481000000016]
[null,"Exportación neta a la Red",{"$f":"IF(C123-C122<0,C122-C123,0)","v":0},{"$f":"IF(D123-D122<0,D122-D123,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Costo de importación",{"$f":"C124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[ene]],'1 Linea Base'!$L$46:$L$57,0))","v":778.81251567213735},{"$f":"D124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[feb]],'1 Linea Base'!$L$46:$L$57,0))","v":657.23481772257571},{"$f":"E124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[mar]],'1 Linea Base'!$L$46:$L$57,0))","v":749.15139680613731},{"$f":"F124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[abr]],'1 Linea Base'!$L$46:$L$57,0))","v":710.52181141561664},{"$f":"G124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[may]],'1 Linea Base'!$L$46:$L$57,0))","v":1321.6799702661376},{"$f":"H124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[jun]],'1 Linea Base'!$L$46:$L$57,0))","v":762.47883508561642},{"$f":"I124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[jul]],'1 Linea Base'!$L$46:$L$57,0))","v":290.20881342213653},{"$f":"J124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[ago]],'1 Linea Base'!$L$46:$L$57,0))","v":682.01149983813798},{"$f":"K124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[sep]],'1 Linea Base'!$L$46:$L$57,0))","v":812.87826061561668},{"$f":"L124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[oct]],'1 Linea Base'!$L$46:$L$57,0))","v":1263.9672506121385},{"$f":"M124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[nov]],'1 Linea Base'!$L$46:$L$57,0))","v":1117.0549259556158},{"$f":"N124*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[dic]],'1 Linea Base'!$L$46:$L$57,0))","v":1508.4990328911381},null,null,null,{"$f":"SUM(C126:N126)","v":10654.499130303004}]
[null,"Costo de exportación",{"$f":"C125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[ene]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"D125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[feb]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"E125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[mar]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"F125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[abr]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"G125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[may]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"H125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[jun]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"I125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[jul]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"J125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[ago]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"K125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[sep]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"L125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[oct]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"M125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[nov]],'1 Linea Base'!$L$46:$L$57,0))","v":0},{"$f":"N125*INDEX('1 Linea Base'!$P$46:$P$57,MATCH(Table13[[#Headers],[dic]],'1 Linea Base'!$L$46:$L$57,0))","v":0},null,null,null,{"$f":"SUM(C127:N127)","v":0}]
[null,"Diferencia",{"$f":"C126-C127","v":778.81251567213735},{"$f":"D126-D127","v":657.23481772257571},749.15139680613731,710.52181141561664,1321.6799702661376,762.47883508561642,290.20881342213653,682.01149983813798,812.87826061561668,1263.9672506121385,1117.0549259556158,1508.4990328911381,null,null,null,{"$f":"SUM(C128:N128)","v":10654.499130303004}]

{"sheet":"2B TMonomia","index":13,"n_rows":345,"n_cols":31,"rows_kept":345,"cut":false,"hidden":true,"merged":[[2,2,2,15],[9,9,9,10],[9,18,9,30],[9,11,9,17],[7,4,7,5]]}
[]
[null,null,"Cálculos tecnoeconómicos en tarifa monomia - Paneles solares y baterías"]
[null,null,"El desplazamiento de la producción de energía solar se refiere al uso de baterías para satisfacer los períodos de demanda de energía que no pueden satisfacerse solo con la generación solar (generalmente entre el anochecer y el amanecer). El BESS se carga durante las horas en las que la generación de energía solar está disponible y se descarga para cumplir con el perfil de demanda definido por el usuario. El cambio de energía solar adapta la producción del proyecto a un perfil de demanda dado, aumentando así la disponibilidad de energía las 24 horas del día. Por lo general, implica aumentar el tamaño tanto del campo solar como de la batería. "]
[null,null,null,"Entradas"]
[null,null,null,null,{"$f":"Baterías!$D$16","v":"Energía total (kWh)"},"kWh",{"$f":"Baterías!$E$16","v":2}]
[null,null,null,null,{"$f":"Baterías!$D$20","v":"Energia mínima requerida (kWh)"},"kWh",{"$f":"Baterías!$E$20","v":1}]
[null,null,null,null,{"$f":"Baterías!$D$17","v":"Potencia máxima (kW)"},"kW",{"$f":"Baterías!$E$17","v":1}]
[null,null,null,null,"Eficiencia de ida y vuelta de la batería",null,{"$f":"Baterías!$E$22","v":0.98}]
[null,null,null,"Cálculos"]
[null,null,null,null,null,null,null,null,null,"Escenario base",null,"Escenario base + paneles solares",null,null,null,null,null,null,"Escenario base + paneles solares + bateria"]
[null,null,null,null,"Mes","Hora","Tarifa","Precio de importación","Precio de exportación","Demanda - Escenario Base","Costo - Escenario Base","Generación solar","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía autoconsumida de paneles solares","Carga inicial de la bateria","Estado de carga ideal","Descarga por hora","Carga por hora","Pérdidas por eficiencia","Carga final de la bateria","Carga usada de las baterías","Demanda ajustada con Baterías","Energía importada con paneles solares y bateria","Energía exportada con paneles solares y bateria","Balance neto con paneles solares y bateria","Costo - paneles solares y baterias","Ingreso - paneles solares y baterias"]
[null,null,null,null,"ene","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X11)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X12)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X13)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X14)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X15)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.8000000000000007E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.8000000000000654E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X16)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99099403426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.5110000000000002E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.986459352570743E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.986459352570743E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.1150504001983581},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.5109999999999993E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X17)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.9900135406474293},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.986459352570743E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.986459352570743E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.1150504001983581},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.2195000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.1909420761734204E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.1909420761734204E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3148691647342483},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.2195000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X18)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99680905792382657},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.1909420761734204E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.1909420761734204E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3148691647342483},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.6595000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.1105803647536485E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.1105803647536485E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.7687100445769168},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X19)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0111058036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.1105803647536485E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0111058036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6595000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.1418000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.5830119720175987E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.5830119720175987E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.7653478065628416},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X20)","v":1.0111058036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0369359233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.5830119720175987E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0369359233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1418000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.3784000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.8084039141990697E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.8084039141990697E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.923666346677978},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X21)","v":1.0369359233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0750199625097032},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.8084039141990697E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0750199625097032},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.3783999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.9741999999999996E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.3809034900867641E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.3809034900867641E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.866420757469832},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X22)","v":1.0750199625097032},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.118828997410571},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.3809034900867641E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.118828997410571},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.9742000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.8473000000000011E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.2131340012698026E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.2131340012698026E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.297101707949027},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X23)","v":1.118828997410571},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1609603374232691},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.2131340012698026E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1609603374232691},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.8473000000000011E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.1695999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.4858959500843174E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.4858959500843174E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.82924847077313},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X24)","v":1.1609603374232691},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1958192969241124},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.4858959500843174E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1958192969241124},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.1695999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.4964000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.8304035834947422E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.8304035834947422E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.6048613444460695},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X25)","v":1.1958192969241124},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2241233327590597},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.8304035834947422E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2241233327590597},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.4964000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.8062000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.1503346847825346E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.1503346847825346E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.9036147394221405},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X26)","v":1.2241233327590597},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2356266796068851},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.1503346847825346E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2356266796068851},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.8062000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.7020000000000023E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.1977023003875632E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.1977023003875632E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.3779698030046008},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.7020000000000023E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X27)","v":1.2356266796068851},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2274289773064975},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-8.365002347334248E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.6730004694668512E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2272616772595508},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.1977023003875632E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.7020000000000023E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.9260000000000002E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.8305538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.8305538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.5430351620179676},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.9260000000000006E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X28)","v":1.2272616772595508},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.208956138635559},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.8679121044889675E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.7358242089779385E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.208582556214661},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.8305538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.9260000000000015E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5557872173641319E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X29)","v":1.208582556214661},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1830246840410197},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6079461401674817E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2158922803349674E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1825030948129862},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-9.7578195523695399E-19},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":9.7578195523695399E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-9.7578195523695399E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.3112770338183944E-16}]
[null,null,null,null,"ene","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X30)","v":1.1825030948129862},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1414442773907281},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1406063423412942},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"ene","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X31)","v":1.1406063423412942},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0916112224823413},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0906113220770566},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X32)","v":1.0906113220770566},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0478228463131767},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0469496121139139},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"ene","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X33)","v":1.0469496121139139},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0167221872752041},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.016105301054006},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X34)","v":1.016105301054006},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99853958240174989},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.6105301054005983E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.2210602108011992E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5783195032925863E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.7825236193302067E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.7825236193302067E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.7825236193302067E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0.73451203015206301},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X35)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X36)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X37)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X38)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X39)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.8000000000000007E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.8000000000000654E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X40)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99099403426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.4840000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0013459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0013459352570742E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.1261761011983582},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.4840000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X41)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.9899865406474293},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0013459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0013459352570742E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.1261761011983582},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.2780000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.60594207617342E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.60594207617342E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.073812309734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.2780000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X42)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99739405792382663},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.60594207617342E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":2.60594207617342E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.073812309734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.7594000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.2104803647536485E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.2104803647536485E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.1077166985769171},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X43)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0121048036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.2104803647536485E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0121048036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.7594000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.2624000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.7036119720175993E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.7036119720175993E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.1745990825628443},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X44)","v":1.0121048036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0391409233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.7036119720175993E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0391409233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2624000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.2677000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.69770391419907E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.69770391419907E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.548010324677978},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X45)","v":1.0391409233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0761179625097033},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.69770391419907E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0761179625097033},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.2677000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.6771999999999996E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.0839034900867641E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.0839034900867641E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.858563137469833},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X46)","v":1.0761179625097033},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1169569974105709},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.0839034900867641E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1169569974105709},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.6772000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.8994999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.2653340012698007E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.2653340012698007E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.47424031994902},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X47)","v":1.1169569974105709},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1596103374232689},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.2653340012698007E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1596103374232689},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.8994999999999992E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.571000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.8872959500843185E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.8872959500843185E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.191383314773134},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X48)","v":1.1596103374232689},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1984832969241122},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.8872959500843185E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1984832969241122},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.571000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.4613E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.7953035834947418E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.7953035834947418E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.485750898446069},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X49)","v":1.1984832969241122},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2264363327590595},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.7953035834947418E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2264363327590595},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.4613E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.7063000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.0504346847825346E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.0504346847825346E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.5646080854221402},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X50)","v":1.2264363327590595},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2369406796068849},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.0504346847825346E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2369406796068849},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.7063000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.0683000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.216702300387564E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.216702300387564E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":2.9737360000046009},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.0683000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X51)","v":1.2369406796068849},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2297239773064974},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-7.3639819391709835E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.4727963878341979E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2295766976677138},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.216702300387564E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0683000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.0330000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.7198538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.7198538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.0868814210179671},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.033000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X52)","v":1.2295766976677138},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2123781590437219},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.7549529208154981E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.5099058416309992E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2120271684595589},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.7198538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0330000000000023E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.5000000000000003E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5512872173641319E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5512872173641319E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.512910646487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.4999999999999901E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X53)","v":1.2120271684595589},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1865142962859176},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6033543034327877E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2067086068655804E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.185993625425231},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5512872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.5000000000000335E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.3203691532368573E-19},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.3203691532368573E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3682012743902394E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X54)","v":1.185993625425231},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1449348080029729},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.144096872953539},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"feb","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X55)","v":1.144096872953539},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0951017530945861},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0941018526893014},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X56)","v":1.0941018526893014},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0513133769254215},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0504401427261587},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"feb","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X57)","v":1.0504401427261587},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0202127178874489},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0195958316662508},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X58)","v":1.0195958316662508},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0020301130139948},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.7924202706383743E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.5848405412767517E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0016716289598671},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.4094628242311558E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":5.8078747974116278E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X59)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X60)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X61)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X62)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X63)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.08E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.915965732541933E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.915965732541933E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6739395876484271},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.0800000000000046E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X64)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99108403426745806},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.915965732541933E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.915965732541933E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6739395876484271},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.8069999999999996E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.6904593525707428E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.6904593525707428E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.5810167521983582},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.8069999999999996E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X65)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99130954064742927},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.6904593525707428E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.6904593525707428E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.5810167521983582},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.4517000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.6894207617341755E-4},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.6894207617341755E-4},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0.35805887873424702},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.4517000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X66)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99913105792382662},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.6894207617341755E-4},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.6894207617341755E-4},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0.35805887873424702},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.9115000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.3625803647536483E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.3625803647536483E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.6238619645769159},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X67)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0136258036475365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.3625803647536483E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0136258036475365},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.9115000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.3101E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.7513119720175984E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.7513119720175984E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.3364671245628408},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X68)","v":1.0136258036475365},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0411389233677124},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.7513119720175984E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0411389233677124},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.3101E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.4036000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.8336039141990699E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.8336039141990699E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.009181538677979},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X69)","v":1.0411389233677124},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0794749625097031},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.8336039141990699E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0794749625097031},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.4036000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.6925000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.0992034900867641E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.0992034900867641E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.910483075469832},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X70)","v":1.0794749625097031},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1204669974105708},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.0992034900867641E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1204669974105708},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.6925000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.4126000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.7784340012698023E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.7784340012698023E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.821964645949025},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X71)","v":1.1204669974105708},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1582513374232688},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.7784340012698023E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1582513374232688},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.4126000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.9724999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.2887959500843174E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.2887959500843174E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.16039750477313},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X72)","v":1.1582513374232688},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1911392969241119},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.2887959500843174E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1911392969241119},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.9724999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.1301000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.4641035834947422E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.4641035834947422E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.3618369464460702},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X73)","v":1.1911392969241119},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2157803327590593},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.4641035834947422E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2157803327590593},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1301000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.8377000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.1818346847825345E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.1818346847825345E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.0105087294221402},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X74)","v":1.2157803327590593},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2275986796068845},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.1818346847825345E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2275986796068845},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.8377000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.4364E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.5357023003875655E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.5357023003875655E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.4569320970046016},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.4364E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X75)","v":1.2275986796068845},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.224062977306497},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.6078594901913933E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":7.2157189803827935E-5},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2239908201166931},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.5357023003875655E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4364000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.8520000000000004E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6379538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.6379538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7494018240179674},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.8520000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X76)","v":1.2239908201166931},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2076112814927014},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.6713814922440697E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.3427629844881421E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2072770051942525},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6379538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.852E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.3999999999999998E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.550387217364132E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.550387217364132E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.509202079487165},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":5.3999999999998494E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X77)","v":1.2072770051942525},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1817731330206112},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6024359360858489E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2048718721717029E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1812526458333941},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.550387217364132E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.3999999999999903E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":9.4867690092481638E-20},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-9.4867690092481638E-20},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.219297116212328E-17}]
[null,null,null,null,"mar","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X78)","v":1.1812526458333941},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1401938284111359},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1393558933617021},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"mar","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X79)","v":1.1393558933617021},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0903607735027492},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0893608730974644},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X80)","v":1.0893608730974644},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0465723973335845},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0456991631343218},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"mar","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X81)","v":1.0456991631343218},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.015471738295612},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0148548520744138},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X82)","v":1.0148548520744138},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99728913342215775},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4854852074413838E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.9709704148827703E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.455775503292556E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0079636193305085E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0079636193305085E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.0079636193305085E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.2394705128721875},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X83)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X84)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X85)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X86)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X87)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.5300000000000003E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.8709657325419331E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.8709657325419331E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6553967526484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5300000000000036E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X88)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99112903426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.8709657325419331E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.8709657325419331E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6553967526484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.8780000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6194593525707411E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6194593525707411E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1396972791983577},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.8780000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X89)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99238054064742931},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6194593525707411E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6194593525707411E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1396972791983577},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.5696000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1005792382658021E-4},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1005792382658021E-4},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0.10521691621885471},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X90)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0003100579238267},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1005792382658021E-4},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0003100579238267},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5696000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.8917000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.3427803647536483E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.3427803647536483E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.5566714565769164},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X91)","v":1.0003100579238267},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.013737861571363},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.3427803647536483E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.013737861571363},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.8917000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.2507000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.6919119720175987E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.6919119720175987E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.1348956005628423},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X92)","v":1.013737861571363},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0406569812915389},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.6919119720175987E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0406569812915389},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2507000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.2335000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.6635039141990705E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.6635039141990705E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.431953992677981},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X93)","v":1.0406569812915389},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0772920204335297},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.6635039141990705E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0772920204335297},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.2335000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.7501000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.1568034900867648E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.1568034900867648E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.105946371469836},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X94)","v":1.0772920204335297},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1188600553343973},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.1568034900867648E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1188600553343973},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.750100000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.8886999999999995E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.254534001269801E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.254534001269801E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.437590951949021},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X95)","v":1.1188600553343973},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1614053953470953},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.254534001269801E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1614053953470953},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.8886999999999995E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.162400000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.4786959500843186E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.4786959500843186E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.804815558773134},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X96)","v":1.1614053953470953},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1961923548479385},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.4786959500843186E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1961923548479385},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.162400000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.7233000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.057303583494742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.057303583494742E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":6.9813774184460682},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X97)","v":1.1961923548479385},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2167653906828859},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.057303583494742E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2167653906828859},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.7233000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.6208000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":9.6493468478253443E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-9.6493468478253443E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.2744672554221399},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X98)","v":1.2167653906828859},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2264147375307113},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":9.6493468478253443E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2264147375307113},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6208000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.4976000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.923702300387564E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.923702300387564E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.204749541004601},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.4976000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X99)","v":1.2264147375307113},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2234910352303237},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.9833696942730245E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.9667393885460547E-5},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2234313678364384},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.923702300387564E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4976000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.6180000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6613538623991883E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.6613538623991883E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":6.845824566017968},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.6179999999999997E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X100)","v":1.2234313678364384},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2068178292124465},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.6952590432644778E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.3905180865289583E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2064787774037935},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6613538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.618000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.5000000000000003E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5512872173641319E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5512872173641319E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.512910646487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.4999999999999901E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X101)","v":1.2064787774037935},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1809659052301522},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6033543034327877E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2067086068655804E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1804452343694656},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5512872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.5000000000000335E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.3203691532368573E-19},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.3203691532368573E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3682012743902394E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X102)","v":1.1804452343694656},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1393864169472074},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1385484818977736},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"abr","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X103)","v":1.1385484818977736},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0895533620388207},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0885534616335359},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X104)","v":1.0885534616335359},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.045764985869656},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0448917516703933},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"abr","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X105)","v":1.0448917516703933},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0146643268316835},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0140474406104854},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X106)","v":1.0140474406104854},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99648172195822926},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4047440610485351E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.8094881220970725E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.3766491798275644E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.7992268539804256E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.7992268539804256E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.7992268539804256E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.5655208151317364},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X107)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X108)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X109)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X110)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X111)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":8.1000000000000017E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.942965732541934E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.942965732541934E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6850652886484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":8.0999999999999475E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X112)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99105703426745806},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.942965732541934E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.942965732541934E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6850652886484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.4830000000000004E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0144593525707424E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0144593525707424E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7145251641983581},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.483E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X113)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99098554064742927},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0144593525707424E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0144593525707424E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7145251641983581},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.0692E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.6939420761734213E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.6939420761734213E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.9341998537342486},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.0692E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X114)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99530605792382654},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.6939420761734213E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":4.6939420761734213E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.9341998537342486},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.1735000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":6.2458036475364857E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-6.2458036475364857E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":2.1194884845769169},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X115)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0062458036475366},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":6.2458036475364857E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0062458036475366},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.1735000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.0429000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.4841119720175983E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.4841119720175983E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":5.0362746125628401},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X116)","v":1.0062458036475366},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0210869233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.4841119720175983E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0210869233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0429000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.4253000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.8553039141990696E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.8553039141990696E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.6893596206779762},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X117)","v":1.0210869233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.049639962509703},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.8553039141990696E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.049639962509703},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.4253000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.1579E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.5646034900867637E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.5646034900867637E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.096339359469832},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X118)","v":1.049639962509703},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0852859974105706},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.5646034900867637E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0852859974105706},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.1579E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.8996000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.2654340012698013E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.2654340012698013E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.081119665949021},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X119)","v":1.0852859974105706},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1179403374232686},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.2654340012698013E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1179403374232686},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.9806000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.2968959500843179E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.2968959500843179E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.187884530773131},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X120)","v":1.1179403374232686},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1509092969241117},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.2968959500843179E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1509092969241117},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.9806000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.9807000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.314703583494742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.314703583494742E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.8548540224460686},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X121)","v":1.1509092969241117},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1740563327590592},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.314703583494742E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1740563327590592},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.9807000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.6280000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":9.7213468478253469E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-9.7213468478253469E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.2989001674221408},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X122)","v":1.1740563327590592},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1837776796068846},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":9.7213468478253469E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1837776796068846},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6280000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.5246000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.6537023003875629E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.6537023003875629E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.0934925310046004},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5246000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X123)","v":1.1837776796068846},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.181123977306497},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.7078594901913909E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.4157189803827864E-5},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1810698201166931},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6537023003875629E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5246000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.7060000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4525538623991884E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.4525538623991884E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":5.985437022017968},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":5.7059999999999993E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X124)","v":1.1810698201166931},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1665442814927012},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4821978187746819E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.9643956375493663E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1662478419289464},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4525538623991884E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.7060000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.95E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.506287217364132E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.506287217364132E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.327482296487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.9499999999999891E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X125)","v":1.1662478419289464},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1411849697553051},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.557435936085849E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.1148718721717029E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.140673482568088},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.506287217364132E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.9499999999999891E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":1.0842021724855044E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-1.0842021724855044E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.6791967042426604E-16}]
[null,null,null,null,"may","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X126)","v":1.140673482568088},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0996146651458298},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.098776730096396},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"may","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X127)","v":1.098776730096396},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0497816102374431},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0487817098321583},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X128)","v":1.0487817098321583},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0059932340682785},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0051199998690157},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"may","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X129)","v":1.0051199998690157},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.97489257503030591},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-5.1199998690156789E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.0239999738031367E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.0175998716353656E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5209824967074405E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5209824967074405E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":2.5209824967074405E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":10.388036105407583},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X130)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98243428134774391},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X131)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X132)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X133)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X134)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X135)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.6200000000000003E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.8619657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.8619657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6516881856484269},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6200000000000069E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X136)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99113803426745806},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.8619657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.8619657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6516881856484269},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.365E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.1324593525707416E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.1324593525707416E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.3510855981983578},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.3650000000000008E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X137)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99186754064742921},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.1324593525707416E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.1324593525707416E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.3510855981983578},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.1925000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.4609420761734198E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.4609420761734198E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.426126174734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.1925000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X138)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99653905792382658},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.4609420761734198E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.4609420761734198E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.426126174734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.5874999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.038580364753648E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.038580364753648E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.5243809245769149},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X139)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0103858036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.038580364753648E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0103858036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5874999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.6981E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.1393119720175983E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.1393119720175983E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.2596696045628404},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X140)","v":1.0103858036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0317789233677124},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.1393119720175983E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0317789233677124},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.6981E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.6080000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.0380039141990698E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.0380039141990698E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.309344762677977},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X141)","v":1.0317789233677124},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.062158962509703},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.0380039141990698E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.062158962509703},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.6080000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.5098000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9165034900867646E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9165034900867646E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.290497933469835},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X142)","v":1.062158962509703},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1013239974105706},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9165034900867646E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1013239974105706},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.5098000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.6187000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9845340012698016E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9845340012698016E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.521356751949023},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X143)","v":1.1013239974105706},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1411693374232685},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9845340012698016E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1411693374232685},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.6187000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.3999999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.7162959500843175E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.7162959500843175E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.61110165477313},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X144)","v":1.1411693374232685},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1783322969241117},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.7162959500843175E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1783322969241117},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.3999999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.4370000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.7710035834947425E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.7710035834947425E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.4032898204460711},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X145)","v":1.1783322969241117},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.206042332759059},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.7710035834947425E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.206042332759059},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.4370000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.1203000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.4644346847825344E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.4644346847825344E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.9695005254221396},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X146)","v":1.206042332759059},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2206866796068845},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.4644346847825344E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2206866796068845},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.1203000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.7910000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.0297699612436817E-5},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.0297699612436817E-5},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.4944831726819846E-3},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.7899702300387565E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X147)","v":1.2206866796068845},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2206969773064968},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.0297699612436817E-5},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2206969773064968},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.7910000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.7960000000000008E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4435538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.4435538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":5.9483513520179674},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":5.7960000000000008E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X148)","v":1.2206969773064968},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.206261438682505},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4730141453052941E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.946028290610591E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2059668358534439},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4435538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.7960000000000008E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.2300000000000004E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5134872173641319E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5134872173641319E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.357150832487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.2299999999999977E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X149)","v":1.2059668358534439},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1808319636798026},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.5647828748613592E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.1295657497227233E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1803190071048304},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5134872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2299999999999901E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":1.0299920638612292E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-1.0299920638612292E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.4952368690305277E-16}]
[null,null,null,null,"jun","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X150)","v":1.1803190071048304},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1392601896825723},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1384222546331384},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"jun","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X151)","v":1.1384222546331384},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0894271347741855},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0884272343689008},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X152)","v":1.0884272343689008},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0456387586050209},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0447655244057581},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"jun","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X153)","v":1.0447655244057581},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0145380995670483},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0139212133458502},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X154)","v":1.0139212133458502},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99635549469359408},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.392121334585017E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.7842426691700363E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.3642789078933166E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.9229295733229034E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.9229295733229034E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.9229295733229034E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.6164941287721557},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X155)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X156)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X157)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X158)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.0000000000000036E-6},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4422028952717051E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4422028952717051E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0666564516343451},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.0000000000003272E-6},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X159)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99255779710472825},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4422028952717051E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4422028952717051E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0666564516343451},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":7.2000000000000029E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9519657325419326E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.9519657325419326E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6887738556484266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":7.2000000000000883E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X160)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99104803426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9519657325419326E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.9519657325419326E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6887738556484266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.3119999999999998E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.1854593525707434E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.1854593525707434E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7849879371983586},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.311999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X161)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99081454064742924},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.1854593525707434E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.1854593525707434E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7849879371983586},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.2186000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.199942076173419E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3185777317342477},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.2186000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X162)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99680005792382653},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.199942076173419E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3185777317342477},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.7459000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.1969803647536489E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.1969803647536489E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.0619049885769183},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X163)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0119698036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.1969803647536489E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0119698036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.7459000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.9303000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.3715119720175988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.3715119720175988E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.0476310165628426},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X164)","v":1.0119698036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0356849233677123},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.3715119720175988E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0356849233677123},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.9303000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.2398E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.6698039141990699E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.6698039141990699E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.453332790677978},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X165)","v":1.0356849233677123},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.072382962509703},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.6698039141990699E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.072382962509703},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.2398E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.9058000000000006E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.3125034900867651E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.3125034900867651E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.634308093469837},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X166)","v":1.072382962509703},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1155079974105706},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.3125034900867651E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1155079974105706},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.9058000000000013E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.8356000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.201434001269802E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.201434001269802E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.257398225949025},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X167)","v":1.1155079974105706},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1575223374232686},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.201434001269802E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1575223374232686},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.8356000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.9283000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.2445959500843185E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.2445959500843185E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":14.403866572773135},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X168)","v":1.1575223374232686},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1999682969241119},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.2445959500843185E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1999682969241119},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.9283000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.0589000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.3929035834947427E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.3929035834947427E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.513682594446072},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X169)","v":1.1999682969241119},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2338973327590592},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.3929035834947427E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2338973327590592},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.0589000000000009E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.5586E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.9027346847825342E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.9027346847825342E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":6.4568540434221395},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X170)","v":1.2338973327590592},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2529246796068845},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.9027346847825342E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2529246796068845},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.5586E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.2977000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":5.0772976996124354E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-5.0772976996124354E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":1.7229606651726819},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.7899702300387565E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X171)","v":1.2529246796068845},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.258001977306497},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":5.0772976996124354E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.258001977306497},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.2977000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":7.9560000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.2275538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.2275538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":5.0582952720179675},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":7.9560000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X172)","v":1.258001977306497},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2457264386825051},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.2526059820399879E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.505211964079978E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2454759174860972},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2275538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.9560000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":7.9200000000000017E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.4765872173641318E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.4765872173641318E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.205099585487163},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":7.9200000000000104E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X173)","v":1.2454759174860972},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.220710045312456},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.5271298136368692E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.0542596272737427E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2202046193497285},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.4765872173641318E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.9200000000000147E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.3010426069826053E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.3010426069826053E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":5.3611151976107333E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X174)","v":1.2202046193497285},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1791458019274703},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1783078668780365},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"jul","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X175)","v":1.1783078668780365},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1293127470190836},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1283128466137988},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X176)","v":1.1283128466137988},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0855243708499189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0846511366506562},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"jul","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X177)","v":1.0846511366506562},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0544237118119464},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0538068255907482},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X178)","v":1.0538068255907482},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0362411069384923},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.7924202706383743E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.5848405412767517E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0358826228843645},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.4094628242311558E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":5.8078747974116278E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X179)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X180)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X181)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X182)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X183)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.8000000000000007E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.8000000000000654E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X184)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99099403426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.0330000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.4644593525707414E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.4644593525707414E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.8999535141983577},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.033000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X185)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99053554064742921},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.4644593525707414E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.4644593525707414E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.8999535141983577},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.1403000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.9829420761734197E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.9829420761734197E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.641223060734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.1403000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X186)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99601705792382655},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.9829420761734197E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.9829420761734197E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.641223060734248},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.5155000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":9.6658036475364851E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-9.6658036475364851E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.2800518045769165},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X187)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0096658036475366},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":9.6658036475364851E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0096658036475366},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5155000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.6575999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.0988119720175981E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.0988119720175981E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.1222344745628394},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X188)","v":1.0096658036475366},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0306539233677126},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.0988119720175981E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0306539233677126},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.6575999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.1921000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.6221039141990694E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.6221039141990694E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.291464748677976},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X189)","v":1.0306539233677126},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0668749625097032},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.6221039141990694E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0668749625097032},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.1920999999999995E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.5386000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9453034900867642E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9453034900867642E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.388229581469833},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X190)","v":1.0668749625097032},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1063279974105709},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9453034900867642E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1063279974105709},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.5386000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.5746000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9404340012698019E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9404340012698019E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.371705165949024},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X191)","v":1.1063279974105709},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1457323374232689},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9404340012698019E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1457323374232689},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.5746000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.6511000000000006E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9673959500843181E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9673959500843181E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.463199460773133},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X192)","v":1.1457323374232689},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1854062969241119},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9673959500843181E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1854062969241119},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.6511000000000006E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.6386000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.9726035834947422E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.9726035834947422E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.08741135644607},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X193)","v":1.1854062969241119},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2151323327590593},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.9726035834947422E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2151323327590593},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.6386000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.2364000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.5805346847825346E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.5805346847825346E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":5.3634812314221412},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X194)","v":1.2151323327590593},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2309376796068847},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.5805346847825346E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2309376796068847},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.2364000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.8441000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":5.4129769961243704E-4},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-5.4129769961243704E-4},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0.18368720917268208},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.7899702300387565E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X195)","v":1.2309376796068847},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2314789773064971},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":5.4129769961243704E-4},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2314789773064971},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.8441000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.463E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4768538623991884E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.4768538623991884E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":6.085568331017968},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":5.4629999999999991E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X196)","v":1.2314789773064971},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2167104386825052},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.5069937371420289E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.0139874742840604E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2164090399350769},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4768538623991884E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.463E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.61E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5296872173641318E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5296872173641318E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.423905038487163},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.6100000000000081E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X197)","v":1.2164090399350769},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1911121677614356},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.5813134871062571E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.1626269742125191E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1905959050640142},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5296872173641318E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6100000000000006E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X198)","v":1.1905959050640142},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1495370876417561},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1486991525923222},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"ago","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X199)","v":1.1486991525923222},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0997040327333694},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0987041323280846},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X200)","v":1.0987041323280846},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0559156565642047},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0550424223649419},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"ago","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X201)","v":1.0550424223649419},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0248149975262322},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.024198111305034},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X202)","v":1.024198111305034},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.006632392652778},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.7924202706383743E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.5848405412767517E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0062739085986503},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4094628242311558E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.4094628242311558E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":5.8078747974116278E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X203)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X204)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X205)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X206)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X207)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.0000000000000036E-6},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0149657325419331E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0149657325419331E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7147338246484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.0000000000003272E-6},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X208)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.9909850342674581},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0149657325419331E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0149657325419331E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7147338246484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.6459999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.8514593525707433E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.8514593525707433E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.0594218951983585},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.645999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X209)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.9901485406474293},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.8514593525707433E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.8514593525707433E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.0594218951983585},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.8550000000000009E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":5.5309420761734205E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":5.5309420761734205E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":2.2790965847342486},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.8550000000000009E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X210)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99446905792382656},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":5.5309420761734205E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":5.5309420761734205E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":2.2790965847342486},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.0924999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":5.4358036475364805E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-5.4358036475364805E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":1.8446182245769149},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X211)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0054358036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":5.4358036475364805E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0054358036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.0924999999999999E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.4794000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.9206119720175989E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.9206119720175989E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":6.5175199025628423},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X212)","v":1.0054358036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0246419233677124},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.9206119720175989E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0246419233677124},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.4794000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.5855000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.0155039141990702E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.0155039141990702E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.232991912677978},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X213)","v":1.0246419233677124},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0547969625097031},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.0155039141990702E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0547969625097031},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.5855000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.4386999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.8454034900867642E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.8454034900867642E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.049222927469833},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X214)","v":1.0547969625097031},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0932509974105709},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.8454034900867642E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0932509974105709},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.4387000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.7356999999999998E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.1015340012698007E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.1015340012698007E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.918391571949019},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X215)","v":1.0932509974105709},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1342663374232689},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.1015340012698007E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1342663374232689},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.7356999999999991E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.6853000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":4.0015959500843183E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-4.0015959500843183E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.579255792773134},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X216)","v":1.1342663374232689},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.174282296924112},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":4.0015959500843183E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.174282296924112},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.6853000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.8555000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1895035834947426E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1895035834947426E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.823452830446071},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X217)","v":1.174282296924112},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2061773327590595},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1895035834947426E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2061773327590595},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8555000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.2625000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.6066346847825343E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.6066346847825343E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":5.4520505374221395},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X218)","v":1.2061773327590595},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2222436796068847},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.6066346847825343E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2222436796068847},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.2625000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.6497000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4027023003875608E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.4027023003875608E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0.57800171800459954},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6497000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X219)","v":1.2222436796068847},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2208409773064972},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4313288779464906E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.8626577558929837E-5},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2208123507289383},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4027023003875608E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6497000000000005E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.5980000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.4633538623991882E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.4633538623991882E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":6.0299398260179675},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":5.5980000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X220)","v":1.2208123507289383},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2061788121049464},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.4932182269379472E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.9864364538758969E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2058801684595588},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.4633538623991882E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.5980000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.4200000000000002E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.521587217364132E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.521587217364132E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.390527935487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.4199999999999856E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X221)","v":1.2058801684595588},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1806642962859175},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.5730481809838082E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.1460963619676212E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1801496866497208},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.521587217364132E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.4199999999999953E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X222)","v":1.1801496866497208},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1390908692274626},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1382529341780288},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"sep","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X223)","v":1.1382529341780288},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0892578143190759},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0882579139137911},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X224)","v":1.0882579139137911},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0454694381499112},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0445962039506484},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"sep","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X225)","v":1.0445962039506484},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0143687791119387},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.0844311059907929E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.1688622119815916E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0137518928907405},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.6263032587282567E-18},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.6263032587282567E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":6.7013939970134169E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X226)","v":1.0137518928907405},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99618617423848443},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.3751892890740525E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.7503785781481072E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.3476855032925714E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.088863619330356E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.088863619330356E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":4.088863619330356E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.6848694095721246},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X227)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X228)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X229)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X230)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X231)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.6000000000000014E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9879657325419339E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.9879657325419339E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7036081236484275},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.5999999999999574E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X232)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.9910120342674581},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9879657325419339E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.9879657325419339E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7036081236484275},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.1580000000000002E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.3394593525707422E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.3394593525707422E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.4363826391983583},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.1580000000000002E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X233)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99166054064742926},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.3394593525707422E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.3394593525707422E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.4363826391983583},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.35E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.8859420761734216E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.8859420761734216E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0.77712694973424867},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.35E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X234)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99811405792382657},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.8859420761734216E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.8859420761734216E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0.77712694973424867},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.7612000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.2122803647536482E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.2122803647536482E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.1138249265769158},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X235)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0121228036475365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.2122803647536482E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0121228036475365},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.7612000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.9798E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.4210119720175984E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.4210119720175984E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.2156072865628413},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X236)","v":1.0121228036475365},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0363329233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.4210119720175984E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0363329233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.9798E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.7205000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1505039141990696E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1505039141990696E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.691109012677977},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X237)","v":1.0363329233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0678379625097032},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1505039141990696E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0678379625097032},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.7204999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.2470000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.653703490086764E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.653703490086764E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.398696645469833},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X238)","v":1.0678379625097032},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1043749974105708},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.653703490086764E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1043749974105708},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.2470000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.2506000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.6164340012698012E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.6164340012698012E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":12.272224125949021},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X239)","v":1.1043749974105708},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1405393374232689},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.6164340012698012E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1405393374232689},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.2505999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.7223000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.0385959500843183E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.0385959500843183E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.311353812773133},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X240)","v":1.1405393374232689},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.170925296924112},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.0385959500843183E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.170925296924112},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.7223000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.7674000000000006E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.1014035834947424E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.1014035834947424E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.13102900444607},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X241)","v":1.170925296924112},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1919393327590593},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.1014035834947424E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1919393327590593},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.7674000000000006E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.9845000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.2863468478253437E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.2863468478253437E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":1.1152086574221394},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X242)","v":1.1919393327590593},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1952256796068845},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.2863468478253437E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1952256796068845},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.9845000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.0629999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.8367023003875656E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.8367023003875656E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.641278060004602},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.0629999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X243)","v":1.1952256796068845},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1863889773064971},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-9.0170431636607817E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.803408632732158E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1862086364432238},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.8367023003875656E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0629999999999999E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.0070000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.8224538623991884E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.8224538623991884E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.5096580590179691},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.0069999999999984E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X244)","v":1.1862086364432238},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.167984097819232},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.8596467983665189E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.7192935967330412E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1676121684595586},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.8224538623991884E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.0069999999999975E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.0000000000000036E-6},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.554887217364132E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.554887217364132E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.527744914487165},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":8.9999999999985925E-6},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X245)","v":1.1676121684595586},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1420632962859174},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6070277728205429E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.21405554564109E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1415418907313533},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.554887217364132E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.9999999999985925E-6},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":1.4111568901256644E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-1.4111568901256644E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":4.7887044603658379E-16}]
[null,null,null,null,"oct","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X246)","v":1.1415418907313533},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1004830733090951},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0996451382596613},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"oct","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X247)","v":1.0996451382596613},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0506500184007084},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0496501179954236},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X248)","v":1.0496501179954236},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0068616422315437},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.005988408032281},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"oct","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X249)","v":1.005988408032281},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.97576098319357119},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-5.9884080322809563E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.1976816064561923E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.868639871635337E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.4358784967074432E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.4358784967074432E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":2.4358784967074432E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":10.037354009887594},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X250)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98243428134774391},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X251)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X252)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X253)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X254)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X255)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.8000000000000007E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.8000000000000654E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X256)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99099403426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.0059657325419328E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7110252576484268},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.3030000000000004E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.194459352570742E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.194459352570742E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.788696504198358},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.3030000000000004E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X257)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99080554064742921},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.194459352570742E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.194459352570742E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.788696504198358},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.2186000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.199942076173419E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3185777317342477},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.2186000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X258)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99680005792382653},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.199942076173419E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.3185777317342477},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.4633000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":9.1438036475364835E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-9.1438036475364835E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.1029131925769162},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X259)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0091438036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":9.1438036475364835E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0091438036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.4633000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.7485000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.1897119720175988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.1897119720175988E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.430699988562842},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X260)","v":1.0091438036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0310409233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.1897119720175988E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0310409233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.7485000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.7313000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1613039141990706E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1613039141990706E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.727758380677979},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X261)","v":1.0310409233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0626539625097031},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1613039141990706E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0626539625097031},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.7313000000000008E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.568300000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9750034900867648E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9750034900867648E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.489015343469836},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X262)","v":1.0626539625097031},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1024039974105708},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9750034900867648E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1024039974105708},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.568300000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.5638000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.9296340012698022E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.9296340012698022E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":13.335055797949025},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X263)","v":1.1024039974105708},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1417003374232688},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.9296340012698022E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1417003374232688},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.5638000000000007E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.9509000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.267195950084318E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.267195950084318E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.087098768773131},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X264)","v":1.1417003374232688},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1743722969241119},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.267195950084318E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1743722969241119},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.9509000000000004E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.0356000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.3696035834947421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.3696035834947421E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.0411549764460695},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X265)","v":1.1743722969241119},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1980683327590593},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.3696035834947421E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1980683327590593},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.0356000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.3193000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":6.634346847825344E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-6.634346847825344E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":2.2513390654221395},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X266)","v":1.1980683327590593},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.2047026796068847},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":6.634346847825344E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.2047026796068847},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.3193000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":9.9180000000000015E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.981702300387564E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.981702300387564E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.2889641950046014},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.9180000000000015E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X267)","v":1.2047026796068847},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1967209773064971},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-8.1445941840689422E-3},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":1.6289188368137899E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1965580854228157},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.981702300387564E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.9180000000000015E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.421E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.7810538623991883E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.7810538623991883E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.3390639770179682},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":2.4209999999999995E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X268)","v":1.1965580854228157},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1787475467988238},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.8174019004073349E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.6348038008146729E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1783840664187424},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.7810538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.4210000000000013E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.6000000000000014E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5521872173641318E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5521872173641318E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.516619213487163},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.6000000000001309E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X269)","v":1.1783840664187424},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1528621942451012},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6042726707797264E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2085453415594578E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1523413397109452},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5521872173641318E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.6000000000000767E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.521652571618187E-19},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.521652571618187E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0993947236187051E-16},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X270)","v":1.1523413397109452},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1112825222886871},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1104445872392532},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"nov","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X271)","v":1.1104445872392532},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0614494673803003},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0604495669750156},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X272)","v":1.0604495669750156},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0176610912111357},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.3661709963142684E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.7323419926285445E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0167878570118729},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.2768245622195593E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.2768245622195593E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":7.7263130789095873E-16}]
[null,null,null,null,"nov","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X273)","v":1.0167878570118729},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98656043217316314},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.6787857011872909E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.3575714023745848E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.6452099871635449E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.377532496707432E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.377532496707432E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.377532496707432E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":5.6763017319075466},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X274)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98243428134774391},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","00:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X275)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98920202364754961},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.0797976352450431E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.4494465297197827},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","01:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X276)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99152670191490189},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.4732980850981444E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.491532628839797},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","02:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X277)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99231872658048748},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.6812734195125139E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.1651685690645852},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","03:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X278)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99268831342026365},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.311686579736321E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.0128755071058881},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","04:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X279)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99254879710472832},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":7.4512028952717054E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.070365018634345},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","05:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":3.718442391648427},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.5000000000000003E-5},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9789657325419336E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":8.9789657325419336E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6998995566484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":4.4999999999999901E-5},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X280)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99102103426745802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":8.9789657325419336E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":8.9789657325419336E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.6998995566484272},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","06:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":5.1497405931983584},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.3210000000000002E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.1764593525707414E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":9.1764593525707414E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7812793701983578},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":3.321000000000001E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X281)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99082354064742928},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":9.1764593525707414E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":9.1764593525707414E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":3.7812793701983578},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","07:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3399774497342491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.2726000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.6599420761734202E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.6599420761734202E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":1.0960637117342482},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.2726000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X282)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.99734005792382663},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.6599420761734202E-3},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":2.6599420761734202E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":1.0960637117342482},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","08:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.3825247165851753},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":2.6622000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.1132803647536485E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.1132803647536485E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.7778723865769166},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5489196352463519E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X283)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0111328036475364},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.1132803647536485E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0111328036475364},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.6622000000000003E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","09:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4231887117451247},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.9231000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.3643119720175985E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.3643119720175985E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.0231981045628409},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5587880279824018E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X284)","v":1.0111328036475364},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0347759233677125},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.3643119720175985E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0347759233677125},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.9231000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","10:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.4693729710338888},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.6737000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1037039141990696E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1037039141990696E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":10.532295084677976},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5699960858009305E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X285)","v":1.0347759233677125},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0658129625097033},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1037039141990696E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0658129625097033},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.6737000000000001E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","11:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.5653853976437775},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.0921999999999995E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.4989034900867633E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.4989034900867633E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.873389037469829},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.5932965099132359E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X286)","v":1.0658129625097033},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1008019974105709},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.4989034900867633E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1008019974105709},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.0921999999999995E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","12:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.73379343934762},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":5.0076000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.3734340012698011E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.3734340012698011E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":11.447613345949021},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6341659987301988E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X287)","v":1.1008019974105709},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1345363374232689},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.3734340012698011E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1345363374232689},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":5.0075999999999996E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","13:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.9379214192040592},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":4.3874999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":2.7037959500843173E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-2.7037959500843173E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":9.1752234047731296},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6837040499156825E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X288)","v":1.1345363374232689},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1615742969241121},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":2.7037959500843173E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1615742969241121},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.3874999999999997E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","14:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8649548137440632},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":3.3507000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":1.684703583494742E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-1.684703583494742E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":5.7169742224460682},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6659964165052582E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X289)","v":1.1615742969241121},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1784213327590596},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":1.684703583494742E-2},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1784213327590596},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.3507000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","15:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":6.8232082938445471},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":1.9665000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":3.1063468478253441E-3},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":-3.1063468478253441E-3},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":1.0541263774221394},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":1.6558653152174658E-2},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X290)","v":1.1784213327590596},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.181527679606885},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":3.1063468478253441E-3},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.181527679606885},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.9665000000000002E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","16:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.375805029004602},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":6.3360000000000014E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.1563702300387564E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.1563702300387564E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":4.7649738610046013},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":6.3360000000000014E-3},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X291)","v":1.181527679606885},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1699639773064974},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.179969622488527E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":2.3599392449770562E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1697279833819998},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.1563702300387564E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":6.3360000000000005E-3},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","17:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":8.3366685000179679},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":8.9999999999999998E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.9331538623991881E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.9331538623991881E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.9658118000179678},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":9.0000000000000149E-4},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X292)","v":1.1697279833819998},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.150396444758008},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-1.9726059820399881E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":3.9452119640799794E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1500019235615999},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.9331538623991881E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":9.0000000000000008E-4},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","18:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":2.5557872173641319E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":10.531453481487164},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X293)","v":1.1500019235615999},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.1244440513879586},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-2.6079461401674817E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":5.2158922803349674E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.1239224621599251},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":2.5557872173641319E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-9.7578195523695399E-19},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":9.7578195523695399E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-9.7578195523695399E-19},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":3.3112770338183944E-16}]
[null,null,null,null,"dic","19:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":16.918819483467978},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X294)","v":1.1239224621599251},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0828636447376669},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.1896752471692028E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":8.3793504943384129E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0820257096882331},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.1058817422258184E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":-2.6020852139652106E-18},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":-2.6020852139652106E-18},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":8.8300720901823858E-16}]
[null,null,null,null,"dic","20:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":20.189076074439715},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X295)","v":1.0820257096882331},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":1.0330305898292802},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-4.9995020264237661E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":9.9990040528475407E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1.0320306894239955},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":4.8995119858952906E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":0},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","21:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":4.2788475763879827E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":17.631547688691615},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X296)","v":1.0320306894239955},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98924221366011567},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":-3.2030689423995451E-2},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":6.4061378847990957E-4},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.1390075635515539E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.1398400128364286E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.1398400128364286E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.1398400128364286E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":4.696858952094173},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","22:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X297)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.96977257516129023},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":3.0227424838709771E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":12.455603361313266},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","23:00:00",{"$f":"INDEX(Precioseleccionado[Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0))","v":"Monomia"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":412.06300000000005},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(TMonomia[[#This Row],[Hora]],Hora,0)),)","v":339.34600000000006},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(TMonomia[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(TMonomia[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(TMonomia[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(TMonomia[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*'2A Solar FV'!$C$16/1000,)","v":0},{"$f":"IF(TMonomia[[#This Row],[Demanda - Escenario Base]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Generación solar]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares]]*TMonomia[[#This Row],[Precio de exportación]]","v":0},{"$f":"IF(TMonomia[[#This Row],[Balance neto con paneles solares]]<0,TMonomia[[#This Row],[Demanda - Escenario Base]],TMonomia[[#This Row],[Demanda - Escenario Base]]-TMonomia[[#This Row],[Balance neto con paneles solares]])","v":0},{"$f":"IF(TMonomia[[#This Row],[Hora]]=0,INDEX(Daily_Flat[Carga inicial de la bateria],MATCH(TMonomia[[#This Row],[Mes]],Daily_Flat[Mes],0)),X298)","v":1},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]-TMonomia[[#This Row],[Balance neto con paneles solares]]","v":0.98243428134774391},{"$f":"IFERROR(IF(AND(TMonomia[[#This Row],[Energía importada con paneles solares]]>0,TMonomia[[#This Row],[Carga inicial de la bateria]]>=$G$6),-MIN($G$7,TMonomia[[#This Row],[Energía importada con paneles solares]]/$G$8,(TMonomia[[#This Row],[Carga inicial de la bateria]]-$G$6)),0),)","v":0},{"$f":"IF(AND(TMonomia[[#This Row],[Energía exportada con paneles solares]]>0, TMonomia[[#This Row],[Carga inicial de la bateria]]<$G$5),MIN($G$7,TMonomia[[#This Row],[Energía exportada con paneles solares]],$G$5-TMonomia[[#This Row],[Carga inicial de la bateria]]),0)","v":0},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]*(1-$G$8)","v":0},{"$f":"TMonomia[[#This Row],[Carga inicial de la bateria]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]","v":1},{"$f":"-TMonomia[[#This Row],[Descarga por hora]]-TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":0},{"$f":"TMonomia[[#This Row],[Demanda - Escenario Base]]+TMonomia[[#This Row],[Descarga por hora]]+TMonomia[[#This Row],[Carga por hora]]+TMonomia[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Demanda ajustada con Baterías]]>TMonomia[[#This Row],[Generación solar]],TMonomia[[#This Row],[Demanda ajustada con Baterías]]-TMonomia[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(TMonomia[[#This Row],[Generación solar]]>TMonomia[[#This Row],[Demanda ajustada con Baterías]],TMonomia[[#This Row],[Generación solar]]-TMonomia[[#This Row],[Demanda ajustada con Baterías]],0)","v":0},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]-TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]","v":1.756571865225607E-2},{"$f":"TMonomia[[#This Row],[Energía importada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de importación]]","v":7.2381827250045934},{"$f":"TMonomia[[#This Row],[Energía exportada con paneles solares y bateria]]*TMonomia[[#This Row],[Precio de exportación]]","v":0}]
[]
[]
[null,null,null,"Resultados"]
[]
[null,null,null,"Análisis promedio diario"]
[null,null,null,null,"Mes","Column4","Column1","Column2","Column3","Demanda - Escenario Base","Costo - Escenario Base","Generación solar promedio diaria (kWh)","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía diaria promedio autoconsumida de paneles solares","Carga inicial de la bateria","Checkpoint bateria","Energía descargada con pérdidas","Energía cargada","Pérdidas","Carga final de la batería","Carga diaria promedio usada de las baterías","Demanda ajustada con Baterías","Energía importada con paneles solares y bateria","Energía exportada con paneles solares y bateria","Balance neto con paneles solares y bateria","Costo - paneles solares y baterias","Ingreso - paneles solares y baterias"]
[null,null,null,null,"ene",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39108600000000004},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.29659547412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23562667960688474},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":6.0968794520547973E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":122.21602085537232},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":79.958971217877917},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.1554593203931153},{"$f":"$G$6","v":1},{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.23562667960688499},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.23562667960688474},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.7125335921377048E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E306=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.2309141460147473},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45676732811268544},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.5681328112685414E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":5.8546917314217239E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.5681328112685414E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":27.064845106097497},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.9867662202910365E-15}]
[null,null,null,null,"feb",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39509100000000003},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.29390447412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23694067960688478},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":5.696379452054795E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":121.10715932237233},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":80.404871861877936},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.15815032039311527},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":-1.6716289598670553E-3},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.23526905064701786},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.23694067960688478},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.7053810129403621E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E307=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1.0016716289598671},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.23056366963407751},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45843180449335535},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.3340804493355204E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.3340804493355204E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":26.10040192194543},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"mar",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39340800000000009},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28624547412743279},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22759867960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":5.8646794520547982E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":117.95116880537233},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":77.234701529877938},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16580932039311524},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.22759867960688474},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.22759867960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.5519735921376982E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E308=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.22304670601474702},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45660676811268575},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.3198768112685724E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.9737774662772516E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.3198768112685724E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":26.04187398481762},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6878314880713207E-15}]
[null,null,null,null,"abr",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39457800000000004},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28389153205125933},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22641473753071137},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":5.7476794520547936E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":116.98119637163808},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":76.83293552209679},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16816326246928867},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.22641473753071134},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.22641473753071137},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.52829475061423E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E309=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.22188644278009709},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45658308927116226},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.200508927116221E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.200508927116221E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":25.550003100342924},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"may",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.34858800000000001},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28724447412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.18377767960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":0.10346679452054799},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":118.36281974237232},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":62.364220463877928},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16481032039311524},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.18377767960688474},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.18377767960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":3.6755535921376985E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E310=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.18010212601474707},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.4557303481126857},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":0.10714234811268569},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":5.9631119486702744E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":0.10714234811268569},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":44.149397390357606},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":2.0235581873334636E-15}]
[null,null,null,null,"jun",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39037500000000003},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28237677182704518},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22069697730649721},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":6.1679794520547976E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":116.35701972936772},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":74.892636461050614},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16967802269350285},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.22069697730649701},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.22069697730649721},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.4139395461299438E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E311=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.21628303776036703},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45646873406667815},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.6093734066678123E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":5.9089018400459992E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.6093734066678123E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":27.234782340717587},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":2.00516220381225E-15}]
[null,null,null,null,"jul",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.42933600000000011},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28072077182704519},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.25800197730649727},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":2.2718794520547918E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":115.67464340136773},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":87.551938991050619},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.17133402269350284},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":-3.5882622884364501E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.2221193544221326},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.25800197730649727},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.4423870884426567E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E312=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1.0358826228843645},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.21767696733368994},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.49237980449335533},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.3043804493355199E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.3043804493355199E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":25.978019210945433},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"ago",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39866400000000002},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.2848697718270452},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23147897730649719},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":5.3390794520547957E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":117.38429278836773},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":78.551465033050633},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16718502269350285},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":-6.2739085986502907E-3},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.2252050687078469},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.23147897730649719},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.5041013741569423E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E313=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1.0062739085986503},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.22070096733368996},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.46283280449335518},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":6.4168804493355214E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":6.4168804493355214E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":26.441590085945432},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"sep",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.38629800000000003},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.28800047412743274},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22224367960688479},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":6.5756794520547945E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":118.67433937037232},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":75.417503699877926},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.16405432039311529},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.22224367960688485},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.22224367960688479},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.4448735921377019E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E314=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.21779880601474716},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45649966811268555},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":7.0201668112685578E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":7.0201668112685578E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":28.927509967517558},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"oct",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.35310599999999998},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.29417447412743275},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.19522567960688478},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":9.8948794520547972E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":121.21841633237233},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":66.249053471877929},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.15788032039311525},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.19522567960688475},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.19522567960688478},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":3.9045135921376979E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E315=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.19132116601474702},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.4559593081126857},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":0.10285330811268573},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":6.2900666663104343E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":0.10285330811268573},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":42.382042700837616},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":2.1345089629457812E-15}]
[null,null,null,null,"nov",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.36169200000000007},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.29506547412743278},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.20470267960688479},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":9.0362794520547934E-2},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":121.58556446537233},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":69.46503551387795},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.15698932039311528},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.20470267960688482},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.20470267960688479},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":4.0940535921377003E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E316=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.20060862601474713},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45614884811268569},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":9.4456848112685593E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":4.87890977618477E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":9.4456848112685593E-2},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":38.922172203857571},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.6556385169091973E-15}]
[null,null,null,null,"dic",null,null,null,null,{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])","v":186.2750547945206},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.33396300000000001},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])","v":0.29961947412743273},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.18152767960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])","v":0.11809179452054797},{"$f":"(SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares]))","v":123.46209936737233},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])","v":61.600691963877921},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])","v":0.15243532039311528},1,{"$f":"Daily_Flat[[#This Row],[Carga inicial de la bateria]]-Daily_Flat[[#This Row],[Carga final de la batería]]","v":0},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])","v":-0.1815276796068851},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])","v":0.18152767960688476},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])","v":3.6305535921377051E-3},{"$f":"INDEX(TMonomia[Carga final de la bateria],MATCH(1,(E317=TMonomia[Mes])*($F$35=TMonomia[Hora]),0))","v":1},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])","v":0.17789712601474741},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])","v":0.45568534811268541},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])","v":0.12172234811268534},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])","v":3.5778671692021646E-18},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])","v":0.12172234811268534},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])","v":50.157275930357464},{"$f":"SUMIF(TMonomia[Mes],Daily_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])","v":1.2141349124000779E-15}]
[null,null,null,null,"Total (Promedio diario)",null,{"$f":"SUBTOTAL(109,Daily_Flat[Column1])","v":0},null,null,{"$f":"SUBTOTAL(101,Daily_Flat[Demanda - Escenario Base])","v":0.45205479452054814},{"$f":"SUBTOTAL(101,Daily_Flat[Costo - Escenario Base])","v":186.27505479452063},{"$f":"SUBTOTAL(101,Daily_Flat[Generación solar promedio diaria (kWh)])","v":0.38134875000000007},{"$f":"SUBTOTAL(101,Daily_Flat[Energía importada con paneles solares])","v":0.28939238671265477},{"$f":"SUBTOTAL(101,Daily_Flat[Energía exportada con paneles solares])","v":0.21868634219210673},{"$f":"SUBTOTAL(101,Daily_Flat[Balance neto con paneles solares])","v":7.0706044520547962E-2},{"$f":"SUBTOTAL(109,Daily_Flat[Costo - Base + paneles solares])","v":1430.9747405517196},{"$f":"SUBTOTAL(109,Daily_Flat[Ingreso - Base + paneles solares])","v":890.52402573027211},null,null,{"$f":"AND(Daily_Flat[Checkpoint bateria]=0)","v":false},{"$f":"SUBTOTAL(101,Daily_Flat[Energía descargada con pérdidas])","v":-0.21503399548853327},{"$f":"SUBTOTAL(101,Daily_Flat[Energía cargada])","v":0.21868634219210673},{"$f":"SUBTOTAL(101,Daily_Flat[Pérdidas])","v":4.3006799097706702E-3}]
[]
[]
[null,null,null,null,"Análisis mensual"]
[null,null,null,null,"Mes","Días del mes","Column3","Column2","Column1","Demanda - Escenario Base","Costo - Escenario Base","Generación solar mensual (kWh)","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía mensual autoconsumida de paneles solares","Carga inicial de la bateria","Checkpoint","Energía descargada","Energía cargada","Pérdidas","Carga final de la batería","Carga mensual usada de las baterías","Demanda ajustada con Baterías","Energía importada con paneles solares y bateria","Energía exportada con paneles solares y bateria","Balance neto con paneles solares y bateria","Costo - paneles solares y baterias","Ingreso - paneles solares y baterias"]
[null,null,null,null,"ene",{"$f":"'1 Linea Base'!M46","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":12.123666000000002},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":9.1944596979504158},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":7.3044270678134273},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.8900326301369872},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3788.6966465165419},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2478.7281077542152},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.8192389321865745},{"$f":"S306","v":1},null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-7.3044270678134344},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":7.3044270678134273},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.14608854135626886},{"$f":"X306","v":1},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":7.1583385264571664},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.15978717149325},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.0361211714932477},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.8149544367407344E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.0361211714932477},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":839.01019828902236},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":6.1589752829022129E-14}]
[null,null,null,null,"feb",{"$f":"'1 Linea Base'!M47","v":28},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":12.657534246575345},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5215.7015342465766},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":11.062548000000001},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.229325275568117},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.6343390289927742},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.5949862465753426},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3391.000461026425},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2251.3364121325822},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.4282089710072281},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.5875334181165002},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.6343390289927742},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13175066836233013},1.0016716289598671,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.45578274975417},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":12.836090525813949},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.7735425258139457},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.3660947373317356E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.7735425258139457},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":730.81125381447202},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":4.6357878473457523E-14}]
[null,null,null,null,"mar",{"$f":"'1 Linea Base'!M48","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":12.195648000000002},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.8736096979504158},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":7.0555590678134275},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.8180506301369874},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3656.4862329665425},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2394.2757474262162},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.1400889321865728},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-7.0555590678134266},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":7.0555590678134275},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.14111118135626866},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.9144478864571575},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.154809811493259},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9591618114932574},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.541871014545948E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9591618114932574},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":807.29809352934626},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":5.2322776130210943E-14}]
[null,null,null,null,"abr",{"$f":"'1 Linea Base'!M49","v":30},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5588.2516438356179},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":11.837340000000001},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.5167459615377794},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.7924421259213412},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.7243038356164382},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3509.4358911491422},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2304.9880656629039},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.0448978740786599},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.7924421259213403},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.7924421259213412},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13584884251842691},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.6565932834029127},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":13.697492678134868},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.8601526781348663},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.463672932855431E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.8601526781348663},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":766.50009301028774},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":4.9669155507275918E-14}]
[null,null,null,null,"may",{"$f":"'1 Linea Base'!M50","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":10.806228000000001},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.9045786979504147},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.6971080678134278},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3.2074706301369877},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3669.2474120135421},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":1933.2908343802158},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.109119932186573},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-5.6971080678134269},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":5.6971080678134278},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.11394216135626865},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":5.5831659064571593},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.127640791493256},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.3214127914932563},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.8485647040877851E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.3214127914932563},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":1368.6313191010859},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":6.2730303807337369E-14}]
[null,null,null,null,"jun",{"$f":"'1 Linea Base'!M51","v":30},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5588.2516438356179},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":11.711250000000001},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.4713031548113555},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.620909319194916},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.8503938356164393},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3490.7105918810316},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2246.7790938315184},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.0903406808050855},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.6209093191949107},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.620909319194916},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13241818638389832},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.4884911328110109},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":13.694062022000345},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9828120220003438},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.7726705520137997E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9828120220003438},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":817.04347022152763},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":6.0154866114367498E-14}]
[null,null,null,null,"jul",{"$f":"'1 Linea Base'!M52","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":13.309416000000004},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.7023439266384006},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":7.9980612965014153},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":0.70428263013698544},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3585.9139454423998},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2714.1101087225693},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.311354703498588},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.8856999870861104},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":7.9980612965014153},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13771399974172235},1.0358826228843645,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.7479859873443884},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":15.263773939294015},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9543579392940111},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.5124620306172787E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9543579392940111},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":805.31859553930849},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":5.1324794024185116E-14}]
[null,null,null,null,"ago",{"$f":"'1 Linea Base'!M53","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":12.358584},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.8309629266384011},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":7.175848296501413},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.6551146301369868},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3638.9130764393994},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2435.0954160245697},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.1827357034985884},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.9813571299432535},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":7.175848296501413},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13962714259886522},1.0062739085986503,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.8417299873443884},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.34781693929401},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9892329392940116},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.5124620306172787E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9892329392940116},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":819.68929266430837},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":5.1324794024185116E-14}]
[null,null,null,null,"sep",{"$f":"'1 Linea Base'!M54","v":30},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5588.2516438356179},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":11.588940000000001},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.6400142238229822},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.6673103882065439},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":1.9727038356164384},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3560.2301811111697},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2262.5251109963378},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.9216296117934588},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.6673103882065456},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.6673103882065439},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.13334620776413106},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.5339641804424149},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":13.694990043380567},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.1060500433805673},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.463672932855431E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.1060500433805673},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":867.82529902552676},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":4.9669155507275918E-14}]
[null,null,null,null,"oct",{"$f":"'1 Linea Base'!M55","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":10.946285999999999},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":9.1194086979504156},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.0519960678134277},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3.0674126301369871},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3757.7709063035422},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2053.7206576282156},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.8942899321865729},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.0519960678134268},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.0519960678134277},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.12103992135626863},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":5.9309561464571576},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.134738551493257},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.1884525514932576},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.9499206665562346E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.1884525514932576},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":1313.843323725966},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":6.6169777851319219E-14}]
[null,null,null,null,"nov",{"$f":"'1 Linea Base'!M56","v":30},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5588.2516438356179},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":10.850760000000003},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":8.8519642238229839},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":6.1410803882065439},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":2.7108838356164382},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3647.56693396117},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2083.9510654163387},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.7096796117934581},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-6.1410803882065448},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":6.1410803882065439},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.12282160776413101},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":6.0182587804424141},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":13.684465443380571},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.833705443380568},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.463672932855431E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":2.833705443380568},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":1167.6651661157271},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":4.9669155507275918E-14}]
[null,null,null,null,"dic",{"$f":"'1 Linea Base'!M57","v":31},null,null,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Escenario Base])*Month_Flat[[#This Row],[Días del mes]]","v":5774.5266986301385},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Generación solar])*Month_Flat[[#This Row],[Días del mes]]","v":10.352853},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":9.288203697950415},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":5.6273580678134278},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3.6608456301369872},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":3827.3250803885421},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - Base + paneles solares])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares]]*Month_Flat[[#This Row],[Energía importada con paneles solares]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares]]-Month_Flat[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":1909.6214508802154},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía autoconsumida de paneles solares])*Month_Flat[[#This Row],[Días del mes]]","v":4.7254949321865736},1,null,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Descarga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":-5.6273580678134376},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga por hora])*Month_Flat[[#This Row],[Días del mes]]","v":5.6273580678134278},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Pérdidas por eficiencia])*Month_Flat[[#This Row],[Días del mes]]","v":0.11254716135626885},1,{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Carga usada de las baterías])*Month_Flat[[#This Row],[Días del mes]]","v":5.5148109064571695},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Demanda ajustada con Baterías])*Month_Flat[[#This Row],[Días del mes]]","v":14.126245791493247},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía importada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.7733927914932455},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":1.109138822452671E-16},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Balance neto con paneles solares y bateria])*Month_Flat[[#This Row],[Días del mes]]","v":3.7733927914932455},{"$f":"SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Costo - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]","v":1554.8755538410815},{"$f":"IFERROR(IF(Month_Flat[[#This Row],[Balance neto con paneles solares y bateria]]>0,SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]], SUMIF(TMonomia[Mes],Month_Flat[[#This Row],[Mes]],TMonomia[Ingreso - paneles solares y baterias])*Month_Flat[[#This Row],[Días del mes]]/Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]*Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]]+(Month_Flat[[#This Row],[Energía exportada con paneles solares y bateria]]-Month_Flat[[#This Row],[Energía importada con paneles solares y bateria]])*'1 Linea Base'!$C$152),)","v":3.7638182284402415E-14}]
[null,null,null,null,"Total",{"$f":"SUBTOTAL(109,Month_Flat[Días del mes])","v":365},null,null,null,{"$f":"SUBTOTAL(109,Month_Flat[Demanda - Escenario Base])","v":165.00000000000003},{"$f":"SUBTOTAL(109,Month_Flat[Costo - Escenario Base])","v":67990.395000000004},{"$f":"SUBTOTAL(109,Month_Flat[Generación solar mensual (kWh)])","v":139.14351900000003},{"$f":"SUBTOTAL(109,Month_Flat[Energía importada con paneles solares])","v":105.62292018259211},{"$f":"SUBTOTAL(109,Month_Flat[Energía exportada con paneles solares])","v":79.766439182592094},{"$f":"SUBTOTAL(109,Month_Flat[Balance neto con paneles solares])","v":25.856481000000002},{"$f":"SUBTOTAL(109,Month_Flat[Costo - Base + paneles solares])","v":43523.297359199452},{"$f":"SUBTOTAL(109,Month_Flat[Ingreso - Base + paneles solares])","v":27068.422070855901},{"$f":"SUBTOTAL(109,Month_Flat[Energía mensual autoconsumida de paneles solares])","v":59.377079817407925},{"$f":"SUBTOTAL(101,Month_Flat[Carga inicial de la bateria])","v":1},{"$f":"SUBTOTAL(109,Month_Flat[Checkpoint])","v":0},{"$f":"SUBTOTAL(109,Month_Flat[Energía descargada])","v":-78.412781095742346},{"$f":"SUBTOTAL(109,Month_Flat[Energía cargada])","v":79.766439182592094},{"$f":"SUBTOTAL(109,Month_Flat[Pérdidas])","v":1.5682556219148487},{"$f":"SUBTOTAL(101,Month_Flat[Carga final de la batería])","v":1.0036523467035734},{"$f":"SUBTOTAL(109,Month_Flat[Carga mensual usada de las baterías])","v":76.844525473827503},{"$f":"SUBTOTAL(109,Month_Flat[Demanda ajustada con Baterías])","v":167.92191370876458},{"$f":"SUBTOTAL(109,Month_Flat[Energía importada con paneles solares y bateria])","v":28.778394708764573},{"$f":"SUBTOTAL(109,Month_Flat[Energía exportada con paneles solares y bateria])","v":1.8819157793529759E-15},{"$f":"SUBTOTAL(109,Month_Flat[Balance neto con paneles solares y bateria])","v":28.778394708764573},{"$f":"SUBTOTAL(109,Month_Flat[Costo - paneles solares y baterias])","v":11858.511658877658},{"$f":"SUBTOTAL(109,Month_Flat[Ingreso - paneles solares y baterias])","v":6.3862059206031497E-13}]
[null,null,null,null,"Check",null,null,null,null,{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Demanda - Escenario Base])","v":165.00000000000003},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Costo - Escenario Base])","v":67990.395000000004},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Generación solar promedio diaria (kWh)])","v":139.14351900000003},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía importada con paneles solares])","v":105.62292018259211},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía exportada con paneles solares])","v":79.766439182592094},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Balance neto con paneles solares])","v":25.856481000000002},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Costo - Base + paneles solares])","v":43523.297359199452},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Ingreso - Base + paneles solares])","v":27068.422070855901},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía diaria promedio autoconsumida de paneles solares])","v":59.377079817407925},null,null,{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía descargada con pérdidas])","v":-78.412781095742346},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía cargada])","v":79.766439182592094},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Pérdidas])","v":1.5682556219148487},null,{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Carga diaria promedio usada de las baterías])","v":76.844525473827503},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Demanda ajustada con Baterías])","v":167.92191370876458},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía importada con paneles solares y bateria])","v":28.778394708764573},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Energía exportada con paneles solares y bateria])","v":1.8819157793529759E-15},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Balance neto con paneles solares y bateria])","v":28.778394708764573},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Costo - paneles solares y baterias])","v":11858.511658877658},{"$f":"SUMPRODUCT($F$323:$F$334,Daily_Flat[Ingreso - paneles solares y baterias])","v":6.3862059206031497E-13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Month_Flat[[#Totals],[Energía exportada con paneles solares]]/Month_Flat[[#Totals],[Generación solar mensual (kWh)]]","v":0.57326736994909611},null,null,null,{"$f":"Month_Flat[[#Totals],[Energía mensual autoconsumida de paneles solares]]/Month_Flat[[#Totals],[Generación solar mensual (kWh)]]","v":0.42673263005090389}]
[]
[]
[]
[null,null,null,null,"Generación en demanda pico - paneles solares y baterías"]
[null,null,null,null,"Demanda pico",{"$f":"MAX(TMonomia[Energía importada con paneles solares y bateria])","v":3.0227424838709771E-2}]
[null,null,null,null,"Mes",{"$f":"INDEX(TMonomia[Mes],MATCH(F342,TMonomia[Energía importada con paneles solares y bateria],0))","v":"dic"}]
[null,null,null,null,"Hora",{"$f":"INDEX(TMonomia[Hora],MATCH(F342,TMonomia[Energía importada con paneles solares y bateria],0))","v":"22:00:00"}]
[null,null,null,null,"Mes y Hora",{"$f":"F343&\" \"&HOUR(F344)&\":00 hrs\"","v":"dic 22:00 hrs"}]

{"sheet":"2C THoraria","index":14,"n_rows":380,"n_cols":41,"rows_kept":380,"cut":false,"hidden":true,"merged":[[15,19,15,28],[15,17,15,18],[10,8,10,9],[11,8,11,9],[5,18,5,20],[2,2,2,14],[15,29,15,40],[15,9,15,10],[15,4,15,8],[15,11,15,16],[5,4,5,5],[6,4,6,5],[7,4,7,5],[5,8,5,9],[6,8,6,9],[7,8,7,9],[8,8,8,9],[10,4,10,5],[8,4,8,5],[9,4,9,5],[9,8,9,9]]}
[]
[null,null,"Cálculos tecno-económicos en tarifa horaria - Paneles solares y baterías"]
[null,null,"El desplazamiento de la producción de energía solar se refiere al uso de baterías para satisfacer los periodos de demanda de energía que no pueden satisfacerse solo con la generación solar (generalmente entre el anochecer y el amanecer). El BESS se carga durante las horas en las que la generación de energía solar está disponible y se descarga para cumplir con el perfil de demanda definido por el usuario. El cambio de energía solar adapta la producción del proyecto a un perfil de demanda dado, aumentando así la disponibilidad de energía las 24 horas del día. Por lo general, implica aumentar el tamaño tanto del campo solar como de la batería. "]
[]
[null,null,null,"Entradas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Los tiempos de precios se utilizan para calcular cuánto excedente de energía solar está disponible antes de la próxima hora pico y, a partir de ahí, cuánto almacenamiento de red se necesita."]
[null,null,null,null,"Número de horas en periodo punta (h)",null,{"$f":"COUNTIF(Precioseleccionado[Tipo de tarifa],\"Punta\")","v":8},null,"Energía total (kWh)",null,{"$f":"Baterías!E16","v":2},null,null,null,null,null,null,null,"Esta tabla se utiliza para determinar si el excedente solar debe exportarse directamente o estar disponible para que sea más rentable cargar con la batería.",null,null,null,"Tiempos de precios"]
[null,null,null,null,"Número de horas en periodo base (h)",null,{"$f":"COUNTIF(Precioseleccionado[Tipo de tarifa],\"Base\")","v":16},null,"Potencia Máxima (kW)",null,{"$f":"Baterías!E17","v":1},null,null,null,null,null,null,null,"Importación base a exportación base","Importación base a exportación intermedia","Descarga en horarios de precios intermedios",null,{"$f":"'Top dashboard'!D53","v":"Tipo de tarifa horaria"},{"$f":"'Top dashboard'!E53","v":"Doble tipo 2"}]
[null,null,null,null,"Energía utilizada en periodo punta, promedio diario (kWh)",null,{"$f":"SUMIFS(Demand0[Dmed],Precioseleccionado[Tipo de tarifa],\"Punta\")","v":0.2232119116623327},null,"Eficiencia de ida y vuelta de la batería",null,{"$f":"Baterías!E22","v":0.98},null,null,null,null,null,null,"Precio de importación",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(\"base\",Precioseleccionado[Triple],0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(\"base\",Precioseleccionado[Triple],0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(\"intermedio\",Precioseleccionado[Triple],0)),)","v":309.04725000000002},null,"Punta"]
[null,null,null,null,"Energía exportada, total promedio diario (kWh)",null,{"$f":"-SUMIF(Demand2[Dmed],\"<0\")","v":0.21819142960688478},null,"Estado de carga mímimo",null,{"$f":"Baterías!E18","v":0.5},null,null,null,null,null,null,"Precio de exportación",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(\"base\",Precioseleccionado[Triple],0)),)","v":254.5095},{"$f":"_xlfn.IFNA(AVERAGE(Precioseleccionado[Precio Exp Monomia]),)","v":339.34600000000023},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(\"punta\",Precioseleccionado[Triple],0)),)","v":424.1825},null,"Inicio de periodo de punta",{"$f":"'Top dashboard'!E57","v":"10:00:00"}]
[null,null,null,null,"Energía utilizada en periodo punta, máx promedio diario (kWh)",null,{"$f":"_xlfn.IFNA(MAX(Demand2[Dmax]),)","v":4.8995119858952906E-2},null,"Energía utilizable (kWh)",null,{"$f":"Baterías!$E$19","v":1},null,null,null,null,null,null,"Diferencia de precio",{"$f":"S9-S8","v":-54.537750000000017},{"$f":"T9-T8","v":30.298750000000211},{"$f":"U8-U9","v":-115.13524999999998},null,"Final de periodo de punta",{"$f":"'Top dashboard'!E58","v":"13:59:00"}]
[null,null,null,null,"Energía exportada, máx promedio diario (kWh)",null,{"$f":"_xlfn.IFNA(-MIN(Demand2[Dmax]),)","v":4.3809034900867641E-2},null,"Energia mínima requerida (kWh)",null,{"$f":"Baterías!$E$20","v":1},null,null,null,null,null,null,"Cargar primero del excedente solar",{"$f":"IF(S10<0,1,0)","v":1},{"$f":"IF(T10<0,1,0)","v":0},null,null,"Inicio de periodo de punta 2",{"$f":"IF(X7=\"Doble tipo 2\",'Top dashboard'!E59,$X9)","v":"18:00:00"}]
[null,null,null,null,null,null,null,null,"Energía disponible por hora (kWh)",null,{"$f":"IFERROR(MIN($K$10/'2C THoraria'!G6,$K$7),\"\")","v":0.125},null,null,null,null,null,null,"Cargar primero del periodo más económico",{"$f":"IF(S10<0,0,1)","v":0},{"$f":"IF(T10<0,0,1)","v":1},null,null,"Final de periodo de punta 2",{"$f":"IF(X7=\"Doble tipo 2\",'Top dashboard'!E60,$X10)","v":"21:59:00"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Priorizar autoconsumo",null,null,{"$f":"IF(U10>0,1,0)","v":0}]
[null,null,null,"Cálculos"]
[]
[null,null,null,null,"Datos tarifarios",null,null,null,null,"Escenario base",null,"Escenario base + paneles solares",null,null,null,null,null,null,null,"Programación lógica de la batería",null,null,null,null,null,null,null,null,null,"Escenario base + paneles solares + batería"]
[null,null,null,null,"Mes","Hora","Tarifa","Precio de importación","Precio de exportación","Demanda - Escenario Base","Costo - Escenario Base","Generación solar","Energía importada - Escenario paneles solares","Energía exportada - Escenario paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía autoconsumida de paneles solares","Excedente solar corregido por precio de exportación","¿La batería tiene espacio para carga?","¿Se puede cargar la batería del excedente solar?","¿Es el periodo más barato para cargar la batería?","¿La batería + solar tiene espacio para carga?","¿Se puede cargar la batería con excedentes del futuro?","Carga que se necesita para el siguiente periodo punta","Remanente de excedente solar antes del siguiente periodo punta","Requisito de importación de carga de la red","Energía almacenada + remanente de excedente solar","Demanda pico restante","Carga inicial de la bateria","Descarga por hora","Carga por hora","Pérdidas por eficiencia","Carga final de la bateria","Energía consumida de la batería","Demanda - solo batería","Energía importada con paneles solares y batería","Energía exportada con paneles solares y batería","Balance neto con paneles solares y batería","Costo - Paneles solares y baterías","Ingreso - Paneles solares y baterías"]
[null,null,null,null,"ene","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z17-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z17-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH17)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z18-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z18-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH18)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z19-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z19-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH19)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z20-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z20-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH20)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z21-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z21-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH21)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.8000000000000007E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.8000000000000007E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z22-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z22-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH22)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.5110000000000002E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.986459352570743E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.986459352570743E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.0862878001487686},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.5110000000000002E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z23-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z23-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH23)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.986459352570743E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.986459352570743E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.0862878001487686},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.2195000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.1909420761734204E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.1909420761734204E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.98615187355068612},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.2195000000000001E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z24-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z24-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH24)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9312846939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.1909420761734204E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.1909420761734204E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.98615187355068612},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.6595000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.1105803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.1105803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.8265325334326872},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.1105803647536485E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.8715306050485259E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z25-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z25-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.5637502402948772E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-8.0279999999999987E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93128469394951474},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH25)","v":1.9312846939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":3.0778036475364867E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9343624975970513},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.8567000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.0279999999999969E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.0279999999999969E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.0432022659999993}]
[null,null,null,null,"ene","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.1418000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.5830119720175987E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.5830119720175987E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.5740108549221308},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.5830119720175987E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5637502402948744E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z26-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z26-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.9807382682772785E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-2.7755575615628914E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93436249759705126},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH26)","v":1.9343624975970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.5830119720175959E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9601926173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":4.1417999999999976E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.3784000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.8084039141990697E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.8084039141990697E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.15458293334747},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.980738268277273E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z27-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z27-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.96019261731722727},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH27)","v":1.9601926173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8351926173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16058403914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16058403914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.116939183347469}]
[null,null,null,null,"ene","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.9741999999999996E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.3809034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.3809034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":18.583025946837289},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.16480738268277273},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z28-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z28-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.83519261731722727},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH28)","v":1.8351926173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7101926173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16630903490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16630903490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":70.545382196837281}]
[null,null,null,null,"ene","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.8473000000000011E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.2131340012698026E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.2131340012698026E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.871377134936282},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.28980738268277273},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z29-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z29-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.71019261731722727},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH29)","v":1.7101926173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5851926173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16463134001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16463134001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.833733384936281}]
[null,null,null,null,"ene","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.1695999999999999E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.4858959500843174E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.4858959500843174E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":14.78656058846641},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.41480738268277273},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z30-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z30-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.58519261731722727},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH30)","v":1.5851926173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4601926173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15735895950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15735895950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":66.7489168384664}]
[null,null,null,null,"ene","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.4964000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.8304035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.8304035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.2036460083345508},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.8304035834947422E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.53980738268277273},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z31-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z31-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.8304035834947422E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53980738268277273},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.46019261731722727},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH31)","v":1.4601926173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53980738268277284},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.55646734684782539},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51150334684782539},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51150334684782539},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":158.07870270911661},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.8062000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.1503346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.1503346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.927711054566605},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.1503346847825346E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z32-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z32-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.9807382682772771E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH32)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.1503346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.1503346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.927711054566605}]
[null,null,null,null,"ene","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.7020000000000023E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.1977023003875632E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.1977023003875632E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.5334773522534504},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.7020000000000023E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z33-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z33-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.9807382682772771E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH33)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.1977023003875632E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.1977023003875632E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.5334773522534504},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.9260000000000002E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8305538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.8305538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.6572763715134755},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.9260000000000002E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z34-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z34-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.9807382682772771E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH34)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8305538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.8305538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.6572763715134755},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5557872173641319E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z35-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z35-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH35)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6942127826358679E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6942127826358679E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.121154136704391}]
[null,null,null,null,"ene","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z36-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z36-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH36)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"ene","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z37-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z37-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH37)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"ene","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z38-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z38-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH38)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"ene","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z39-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z39-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42325669394951476},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH39)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42325669394951476},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232566939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45348411878822453},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45348411878822453},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45348411878822453},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":140.14801983017412},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ene","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6743306050485183E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z40-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z40-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6743306050485252E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92325669394951482},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH40)","v":1.9232566939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232566939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z41-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z41-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH41)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z42-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z42-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH42)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z43-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z43-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH43)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z44-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z44-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH44)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z45-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z45-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH45)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.8000000000000007E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.8000000000000007E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z46-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z46-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH46)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.4840000000000005E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0013459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0013459352570742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.0946320758987684},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.4840000000000005E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z47-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z47-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH47)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0013459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0013459352570742E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.0946320758987684},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.2780000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.60594207617342E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.60594207617342E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.80535923230068607},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.2780000000000001E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z48-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z48-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH48)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9275226939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.60594207617342E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.60594207617342E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.80535923230068607},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.7594000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.2104803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.2104803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.080787523932687},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.2104803647536485E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2477306050485302E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z49-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z49-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.5493502402948767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-5.1209999999999502E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9275226939495147},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH49)","v":1.9275226939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":6.983803647536535E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345064975970512},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.2473000000000055E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":5.1209999999999485E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-5.1209999999999485E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":1.303343149499987}]
[null,null,null,null,"feb","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.2624000000000009E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.7036119720175993E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.7036119720175993E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.8809493119221319},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.7036119720175993E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5493502402948822E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z50-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z50-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.8457382682772774E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93450649759705118},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH50)","v":1.9345064975970512},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.7036119720176048E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9615426173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":4.2624000000000065E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":5.5511151231257827E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.7155568632354347E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.2677000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.69770391419907E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.69770391419907E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.68501290584747},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.8457382682772767E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z51-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z51-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.96154261731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH51)","v":1.9615426173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8365426173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15947703914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15947703914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.647369155847457}]
[null,null,null,null,"feb","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.6771999999999996E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.0839034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.0839034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.323203921837287},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.16345738268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z52-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z52-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.83654261731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH52)","v":1.8365426173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7115426173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16333903490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16333903490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.285560171837275}]
[null,null,null,null,"feb","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.8994999999999999E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.2653340012698007E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.2653340012698007E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":18.092800399936273},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.28845738268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z53-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z53-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.71154261731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH53)","v":1.7115426173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5865426173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16515334001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16515334001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":70.055156649936279}]
[null,null,null,null,"feb","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.571000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.8872959500843185E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.8872959500843185E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.489229143466414},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.41345738268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z54-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z54-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.58654261731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH54)","v":1.5865426173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4615426173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16137295950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16137295950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.451585393466416}]
[null,null,null,null,"feb","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.4613E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.7953035834947418E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.7953035834947418E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.1143131738345495},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.7953035834947418E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.53845738268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z55-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z55-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.7953035834947418E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53845738268277277},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.46154261731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH55)","v":1.4615426173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53845738268277288},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.55511734684782543},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51050434684782542},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51050434684782542},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":157.76996450636662},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.7063000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.0504346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.0504346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.6734560640666047},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.0504346847825346E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z56-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z56-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.8457382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH56)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.0504346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.0504346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.6734560640666047}]
[null,null,null,null,"feb","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.0683000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.216702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.216702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2303020000034506},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.0683000000000002E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z57-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z57-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.8457382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH57)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.216702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.216702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2303020000034506},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.0330000000000005E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7198538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.7198538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.3151610657634754},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.0330000000000005E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z58-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z58-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.8457382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH58)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7198538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7198538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.3151610657634754},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.5000000000000003E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5512872173641319E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5512872173641319E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.141138308108953},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.5000000000000003E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z59-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z59-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH59)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6987127826358682E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6987127826358682E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.140242349204392}]
[null,null,null,null,"feb","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z60-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z60-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH60)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"feb","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z61-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z61-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH61)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"feb","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z62-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z62-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH62)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"feb","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z63-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z63-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42240169394951477},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH63)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42240169394951477},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9224016939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45262911878822454},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45262911878822454},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45262911878822454},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":139.88378443142415},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"feb","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.7598306050485233E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z64-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z64-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485247E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92240169394951477},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH64)","v":1.9224016939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9224016939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z65-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z65-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH65)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z66-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z66-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH66)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z67-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z67-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH67)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z68-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z68-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH68)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z69-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z69-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH69)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.08E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.915965732541933E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.915965732541933E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.75545469073632},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.08E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z70-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z70-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH70)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.915965732541933E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.915965732541933E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.75545469073632},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.8069999999999996E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.6904593525707428E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.6904593525707428E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6857625641487686},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.8069999999999996E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z71-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z71-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH71)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.6904593525707428E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.6904593525707428E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6857625641487686},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.4517000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.6894207617341755E-4},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.6894207617341755E-4},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.26854415905068524},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.4517000000000004E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z72-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z72-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH72)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9345966939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.6894207617341755E-4},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.6894207617341755E-4},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.26854415905068524},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.9115000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.3625803647536483E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.3625803647536483E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.4678964734326865},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.3625803647536483E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5403306050485277E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z73-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z73-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.3972502402948744E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-1.2194999999999951E-2},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93459669394951472},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH73)","v":1.9345966939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.4308036475365327E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9360274975970513},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6920000000000053E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.2194999999999949E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.2194999999999949E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":3.1037433524999871}]
[null,null,null,null,"mar","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.3101E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.7513119720175984E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.7513119720175984E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.0023503434221297},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.7513119720175984E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.3972502402948717E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z74-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z74-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.645938268277276E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-2.7755575615628914E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93602749759705128},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH74)","v":1.9360274975970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.7513119720175956E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9635406173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":4.3100999999999973E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.4036000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.8336039141990699E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.8336039141990699E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.26147692334747},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.6459382682772823E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z75-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z75-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.96354061731722718},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH75)","v":1.9635406173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8385406173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16083603914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16083603914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.223833173347458}]
[null,null,null,null,"mar","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.6925000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.0992034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.0992034900867641E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.388103844337287},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.16145938268277282},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z76-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z76-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.83854061731722718},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH76)","v":1.8385406173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7135406173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16349203490086764},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16349203490086764},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.350460094337294}]
[null,null,null,null,"mar","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.4126000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.7784340012698023E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.7784340012698023E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.027455807436279},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.28645938268277282},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z77-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z77-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.71354061731722718},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH77)","v":1.7135406173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5885406173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16028434001269803},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16028434001269803},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.989812057436282}]
[null,null,null,null,"mar","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.9724999999999998E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.2887959500843174E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.2887959500843174E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.95049688096641},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.41145938268277282},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z78-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z78-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.58854061731722718},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH78)","v":1.5885406173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4635406173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15538795950084316},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15538795950084316},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.912853130966411}]
[null,null,null,null,"mar","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.1301000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.4641035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.4641035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.2713777098345513},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.4641035834947422E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.53645938268277282},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z79-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z79-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.4641035834947422E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53645938268277282},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.46354061731722718},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15834628521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH79)","v":1.4635406173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53645938268277282},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.55311934684782538},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51181834684782535},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51181834684782535},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":158.1760525928666},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.8377000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.1818346847825345E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.1818346847825345E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.0078815470666047},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.1818346847825345E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z80-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z80-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.6459382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15834628521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH80)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.1818346847825345E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.1818346847825345E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":3.0078815470666047}]
[null,null,null,null,"mar","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.4364E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.5357023003875655E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.5357023003875655E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":1.0926990727534511},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.4364E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z81-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z81-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.6459382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15834628521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH81)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.5357023003875655E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.5357023003875655E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.0926990727534511},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.8520000000000004E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.6379538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.6379538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.0620513680134751},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.8520000000000004E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z82-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z82-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.6459382682772767E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15834628521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH82)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.6379538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.6379538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.0620513680134751},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.3999999999999998E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.550387217364132E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.550387217364132E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.136502599358955},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":5.3999999999999998E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z83-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z83-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH83)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6996127826358677E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6996127826358677E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.144059991704388}]
[null,null,null,null,"mar","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z84-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z84-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH84)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"mar","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z85-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z85-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH85)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"mar","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z86-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z86-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH86)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"mar","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z87-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z87-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42240169394951477},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH87)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42240169394951477},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9224016939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45262911878822454},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45262911878822454},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45262911878822454},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":139.88378443142415},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"mar","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.7598306050485233E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z88-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z88-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.7598306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92240169394951477},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH88)","v":1.9224016939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9224016939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z89-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z89-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH89)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z90-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z90-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH90)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z91-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z91-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH91)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z92-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z92-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH92)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z93-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z93-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH93)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.5300000000000003E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8709657325419331E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.8709657325419331E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7415475644863201},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5300000000000003E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z94-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z94-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH94)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8709657325419331E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.8709657325419331E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7415475644863201},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.8780000000000013E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6194593525707411E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6194593525707411E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3547729593987681},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.8780000000000013E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z95-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z95-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH95)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6194593525707411E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6194593525707411E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3547729593987681},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.5696000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1005792382658021E-4},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1005792382658021E-4},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.8912687164141015E-2},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5385942076173421E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":3.1005792382658021E-4},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z96-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z96-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0569306050485225E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-3.1005792382658021E-4},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH96)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9306546939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":3.1005792382658021E-4},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-3.1005792382658021E-4},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":7.8912687164141015E-2}]
[null,null,null,null,"abr","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.8917000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.3427803647536483E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.3427803647536483E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.4175035924326864},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.3427803647536483E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.9345306050485167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z97-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z97-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.7141502402948741E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-1.2240000000000566E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93065469394951483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH97)","v":1.9306546939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.2203803647536426E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9428584975970513},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.7692999999999947E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.2240000000000549E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.2240000000000549E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0.31151962800001398}]
[null,null,null,null,"abr","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.2507000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.6919119720175987E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.6919119720175987E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.85117170042213},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.6919119720175987E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.7141502402948685E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z98-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z98-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.0222382682772754E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94285849759705131},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH98)","v":1.9428584975970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.6919119720175931E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9697776173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":4.2506999999999948E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":1.4128115344291814E-14}]
[null,null,null,null,"abr","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.2335000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.6635039141990705E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.6635039141990705E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.539942490847473},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.0222382682772775E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z99-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z99-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.96977761731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH99)","v":1.9697776173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8447776173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.1591350391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.1591350391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.502298740847479}]
[null,null,null,null,"abr","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.7501000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.1568034900867648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.1568034900867648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.632432964337291},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.15522238268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z100-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z100-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.84477761731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH100)","v":1.8447776173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7197776173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16406803490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16406803490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.594789214337283}]
[null,null,null,null,"abr","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.8886999999999995E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.254534001269801E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.254534001269801E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":18.046988689936274},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.28022238268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z101-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z101-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.71977761731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH101)","v":1.7197776173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5947776173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16504534001269799},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16504534001269799},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":70.00934493993627}]
[null,null,null,null,"abr","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.162400000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.4786959500843186E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.4786959500843186E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":14.756019448466414},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.40522238268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z102-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z102-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.59477761731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH102)","v":1.5947776173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4697776173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15728695950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15728695950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":66.718375698466417}]
[null,null,null,null,"abr","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.7233000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.057303583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.057303583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.2360330638345509},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.057303583494742E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.53022238268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z103-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z103-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.057303583494742E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53022238268277277},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.46977761731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH103)","v":1.4697776173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53022238268277277},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.54688234684782533},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.50964934684782537},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.50964934684782537},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":157.50572910761662},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.6208000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":9.6493468478253443E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-9.6493468478253443E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.4558504415666045},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":9.6493468478253443E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z104-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z104-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0222382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH104)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6493468478253443E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6493468478253443E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.4558504415666045}]
[null,null,null,null,"abr","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.4976000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.923702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.923702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.90356215575345067},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.4976000000000001E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z105-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z105-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0222382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH105)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.923702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.923702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.90356215575345067},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.6180000000000001E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.6613538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.6613538623991883E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.1343684245134762},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.6180000000000001E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z106-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z106-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0222382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15835528521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH106)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.6613538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.6613538623991883E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.1343684245134762},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.5000000000000003E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5512872173641319E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5512872173641319E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.141138308108953},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.5000000000000003E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z107-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z107-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH107)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6987127826358682E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6987127826358682E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.140242349204392}]
[null,null,null,null,"abr","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z108-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z108-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH108)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"abr","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z109-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z109-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH109)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"abr","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z110-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z110-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH110)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"abr","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z111-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z111-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42912063602568817},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH111)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42912063602568817},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9291206360256883},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45934806086439794},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45934806086439794},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45934806086439794},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":141.9602550029748},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"abr","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.0879363974311715E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z112-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z112-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.0879363974311813E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92912063602568828},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH112)","v":1.9291206360256883},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9291206360256883},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.1748306050485322E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z113-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z113-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":1.7793000000000087E-2},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92825169394951468},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH113)","v":1.9282516939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.7793000000000087E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.8590976352450517E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.8590976352450517E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.8590976352450517E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":8.835962616539863},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z114-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z114-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH114)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z115-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z115-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH115)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z116-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z116-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH116)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z117-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z117-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH117)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":8.1000000000000017E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.942965732541934E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.942965732541934E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7637989664863203},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":8.1000000000000017E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z118-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z118-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH118)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.942965732541934E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.942965732541934E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7637989664863203},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.4830000000000004E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0144593525707424E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0144593525707424E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7858938731487686},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.4830000000000004E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z119-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z119-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH119)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0144593525707424E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0144593525707424E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7858938731487686},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.0692E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.6939420761734213E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.6939420761734213E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":1.4506498903006864},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.0692E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z120-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z120-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH120)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":4.6939420761734213E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":4.6939420761734213E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.4506498903006864},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.1735000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":6.2458036475364857E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-6.2458036475364857E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":1.5896163634326872},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":6.2458036475364857E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z121-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z121-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.7709502402948752E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-8.5001450322863548E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH121)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":6.2458036475364007E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9522904975970512},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.1734999999999921E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.1192173016437721E-14}]
[null,null,null,null,"may","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.0429000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.4841119720175983E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.4841119720175983E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.7772059594221292},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.4841119720175983E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.77095024029488E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z122-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z122-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.286838268277277E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":4.6837533851373792E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9522904975970512},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH122)","v":1.9522904975970512},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.484111972017603E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9671316173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.0429000000000046E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.4253000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.8553039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.8553039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":12.111699525847468},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.2868382682772701E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z123-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z123-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9671316173172273},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH123)","v":1.9671316173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8421316173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.1510530391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.1510530391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":64.074055775847469}]
[null,null,null,null,"may","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.1579E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.5646034900867637E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.5646034900867637E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.120424199337286},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.1578683826827727},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z124-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z124-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.8421316173172273},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH124)","v":1.8421316173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7171316173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15814603490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15814603490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.082780449337292}]
[null,null,null,null,"may","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.8996000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.2654340012698013E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.2654340012698013E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.851399582436276},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.2828683826827727},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z125-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z125-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.7171316173172273},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH125)","v":1.7171316173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5921316173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15515434001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15515434001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.813755832436271}]
[null,null,null,null,"may","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.9806000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.2968959500843179E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.2968959500843179E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.984855663466412},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.4078683826827727},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z126-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z126-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5921316173172273},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH126)","v":1.5921316173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4671316173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15546895950084316},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15546895950084316},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.947211913466404}]
[null,null,null,null,"may","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.9807000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.314703583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.314703583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.8911405168345503},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.314703583494742E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5328683826827727},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z127-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z127-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.314703583494742E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.5328683826827727},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.4671316173172273},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15790528521873226},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH127)","v":1.4671316173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53286838268277259},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.54952834684782514},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.50972134684782511},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.50972134684782511},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":157.52798050961653},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.6280000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":9.7213468478253469E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-9.7213468478253469E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.4741751255666053},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":9.7213468478253469E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z128-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z128-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.286838268277277E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15790528521873226},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH128)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.7213468478253469E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7213468478253469E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.4741751255666053}]
[null,null,null,null,"may","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.5246000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.6537023003875629E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.6537023003875629E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.82011939825345026},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5246000000000003E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z129-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z129-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.286838268277277E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15790528521873226},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH129)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.6537023003875629E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.6537023003875629E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.82011939825345026},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.7060000000000001E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4525538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.4525538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":4.4890777665134758},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":5.7060000000000001E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z130-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z130-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.286838268277277E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15790528521873226},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH130)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4525538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4525538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.4890777665134758},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.95E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.506287217364132E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.506287217364132E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":12.909352870608954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.95E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z131-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z131-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH131)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.7437127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7437127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.331124474204387}]
[null,null,null,null,"may","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z132-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z132-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH132)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"may","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z133-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z133-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH133)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"may","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z134-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z134-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH134)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"may","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z135-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z135-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.44604469394951474},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH135)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.44604469394951474},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.47627211878822451},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.47627211878822451},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.47627211878822451},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":147.19058856317412},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"may","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.3955306050485152E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z136-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z136-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.3955306050485236E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94604469394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH136)","v":1.9460446939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9460446939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":8.6778306050485199E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z137-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z137-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":1.2634702300387518E-2},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9132216939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH137)","v":1.9132216939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.2634702300387518E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.3432678652837949E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.3432678652837949E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.3432678652837949E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":7.2418048977932736},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z138-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z138-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH138)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850982277E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850982277E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850982277E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298734},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z139-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z139-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH139)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125972E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125972E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125972E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984647},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z140-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z140-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH140)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.3116865797364042E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.3116865797364042E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.3116865797364042E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294416},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z141-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z141-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH141)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717886E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717886E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717886E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757846},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.6200000000000003E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8619657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.8619657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7387661392363198},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6200000000000003E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z142-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z142-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH142)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325420167E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8619657325420161E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.8619657325420161E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7387661392363456},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.365E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.1324593525707416E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.1324593525707416E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.5133141986487684},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.365E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z143-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z143-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH143)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570826E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.1324593525708248E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.1324593525708248E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.5133141986487941},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.1925000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.4609420761734198E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.4609420761734198E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":1.0695946310506861},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.1925000000000002E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z144-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z144-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH144)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173505E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.4609420761735031E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.4609420761735031E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.0695946310507116},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.5874999999999999E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.038580364753648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.038580364753648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.6432856934326856},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.038580364753648E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z145-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z145-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.3757800102561199E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.5001450322863548E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH145)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.0385803647536565E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9362421998974388},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.5875000000000085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.6736173798840355E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.6736173798840355E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6805575988053667E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.6981E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.1393119720175983E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.1393119720175983E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.4447522034221292},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.1393119720175983E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.3757800102561157E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z146-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z146-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.2364680382385216E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-4.163336342344337E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93624219989743884},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH146)","v":1.9362421998974388},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.1393119720175942E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9576353196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.6980999999999958E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.6080000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.0380039141990698E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.0380039141990698E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":12.886680953347469},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.2364680382385167E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z147-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z147-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.95763531961761483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH147)","v":1.9576353196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8326353196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15288003914199069},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15288003914199069},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":64.849037203347464}]
[null,null,null,null,"jun","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.5098000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9165034900867646E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9165034900867646E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.613122416837289},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.16736468038238517},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z148-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z148-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.83263531961761483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH148)","v":1.8326353196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7076353196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16166503490086764},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16166503490086764},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.575478666837284}]
[null,null,null,null,"jun","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.6187000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9845340012698016E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9845340012698016E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.901695939936275},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.29236468038238517},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z149-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z149-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.70763531961761483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH149)","v":1.7076353196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5826353196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16234534001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16234534001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.864052189936274}]
[null,null,null,null,"jun","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.3999999999999999E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.7162959500843175E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.7162959500843175E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.76387706846641},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.41736468038238517},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z150-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z150-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.58263531961761483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH150)","v":1.5826353196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4576353196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15966295950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15966295950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.726233318466413}]
[null,null,null,null,"jun","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.4370000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.7710035834947425E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.7710035834947425E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.052467365334552},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.7710035834947425E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.54236468038238517},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z151-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z151-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.7710035834947425E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.54236468038238517},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.45763531961761483},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15797728521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH151)","v":1.4576353196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.54236468038238528},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.55902464454743783},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51465464454743781},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51465464454743781},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":159.05260259711315},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.1203000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.4644346847825344E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.4644346847825344E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.7271253940666043},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.4644346847825344E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z152-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z152-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.2354382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15797728521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH152)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.4644346847825344E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.4644346847825344E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":3.7271253940666043}]
[null,null,null,null,"jun","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.7910000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.0297699612436817E-5},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.0297699612436817E-5},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.6208623795114881E-3},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.7899702300387565E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.0297699612436817E-5},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z153-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z153-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.2364680382385202E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15797728521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH153)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.0297699612436817E-5},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.0297699612436817E-5},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":2.6208623795114881E-3}]
[null,null,null,null,"jun","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.7960000000000008E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4435538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.4435538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":4.4612635140134751},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":5.7960000000000008E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z154-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z154-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.2364680382385202E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15797728521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH154)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4435538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4435538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.4612635140134751},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.2300000000000004E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5134872173641319E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5134872173641319E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":12.946438540608954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.2300000000000004E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z155-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z155-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH155)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.7365127826358686E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7365127826358686E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.300583334204397}]
[null,null,null,null,"jun","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z156-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z156-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH156)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"jun","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z157-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z157-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH157)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"jun","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z158-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z158-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH158)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"jun","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z159-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z159-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42585639624990235},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH159)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42585639624990235},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45608382108861212},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45608382108861212},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45608382108861212},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":140.95145067692758},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jun","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.4143603750097764E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z160-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z160-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.4143603750097681E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92585639624990224},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH160)","v":1.9258563962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":8.3266726846886741E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9258563962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7565718652256153E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7565718652256153E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7565718652256153E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534703},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z161-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z161-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH161)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z162-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z162-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH162)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z163-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z163-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH163)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z164-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z164-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH164)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.0000000000000036E-6},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4422028952717051E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4422028952717051E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2999923387257586},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.0000000000000036E-6},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z165-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z165-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH165)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4422028952717051E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4422028952717051E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2999923387257586},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":7.2000000000000029E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.9519657325419326E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.9519657325419326E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7665803917363201},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":7.2000000000000029E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z166-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z166-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH166)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.9519657325419326E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.9519657325419326E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7665803917363201},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.3119999999999998E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.1854593525707434E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.1854593525707434E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.8387409528987688},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.3119999999999998E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z167-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z167-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH167)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.1854593525707434E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.1854593525707434E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.8387409528987688},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.2186000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.199942076173419E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.9889332988006857},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.2186000000000002E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z168-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z168-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH168)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9080093962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.199942076173419E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.9889332988006857},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.7459000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.1969803647536489E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.1969803647536489E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.0464287414326883},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.1969803647536489E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.199060375009771E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z169-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z169-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":8.1748800102561192E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-1.7279999999999709E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90800939624990229},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH169)","v":1.9080093962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.0241803647536518E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9182511998974388},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.5731000000000039E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.7279999999999691E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.7279999999999691E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0.43979241599999214}]
[null,null,null,null,"jul","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.9303000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.3715119720175988E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.3715119720175988E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.0357232624221311},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.3715119720175988E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":8.1748800102561248E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z170-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z170-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.8033680382385204E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.91825119989743875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH170)","v":1.9182511998974388},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.3715119720176044E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9419663196176149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.930300000000006E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":5.5511151231257827E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":5.5511151231257827E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.7155568632354347E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.2398E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.6698039141990699E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.6698039141990699E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.56666598834747},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.80336803823851E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z171-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z171-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9419663196176149},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH171)","v":1.9419663196176149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8169663196176149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15919803914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15919803914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.52902223834748}]
[null,null,null,null,"jul","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.9058000000000006E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.3125034900867651E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.3125034900867651E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":18.292885116837294},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.1830336803823851},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z172-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z172-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.8169663196176149},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH172)","v":1.8169663196176149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.6919663196176149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16562503490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16562503490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":70.255241366837282}]
[null,null,null,null,"jul","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.8356000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.201434001269802E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.201434001269802E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.82174778243628},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.3080336803823851},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z173-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z173-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.6919663196176149},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH173)","v":1.6919663196176149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5669663196176149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16451434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16451434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.784104032436275}]
[null,null,null,null,"jul","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.9283000000000009E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.2445959500843185E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.2445959500843185E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":18.004833215966414},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.4330336803823851},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z174-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z174-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5669663196176149},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH174)","v":1.5669663196176149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4419663196176149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16494595950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16494595950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.967189465966413}]
[null,null,null,null,"jul","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.0589000000000009E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.3929035834947427E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.3929035834947427E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":8.6352619458345519},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":3.3929035834947427E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5580336803823851},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z175-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z175-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.3929035834947427E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.5580336803823851},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.4419663196176149},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15760828521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH175)","v":1.4419663196176149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.55803368038238521},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.57469364454743777},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.52410464454743777},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.52410464454743777},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":161.97309910961314},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.5586E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.9027346847825342E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.9027346847825342E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":4.8426405325666035},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.9027346847825342E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z176-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z176-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-5.2956382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15760828521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH176)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.9027346847825342E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.9027346847825342E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":4.8426405325666035}]
[null,null,null,null,"jul","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.2977000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":5.0772976996124354E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-5.0772976996124354E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":1.2922204988795112},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.7899702300387565E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":5.0772976996124354E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z177-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z177-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-5.8033680382385197E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15760828521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH177)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":5.0772976996124354E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-5.0772976996124354E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":1.2922204988795112}]
[null,null,null,null,"jul","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":7.9560000000000013E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.2275538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.2275538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.7937214540134754},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":7.9560000000000013E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z178-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z178-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-5.8033680382385197E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15760828521873221},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH178)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.2275538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.2275538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.7937214540134754},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":7.9200000000000017E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.4765872173641318E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.4765872173641318E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":12.756374481858954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":7.9200000000000017E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z179-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z179-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH179)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.773412782635868E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.773412782635868E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.457106676704392}]
[null,null,null,null,"jul","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z180-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z180-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH180)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"jul","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z181-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z181-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH181)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"jul","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z182-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z182-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH182)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"jul","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z183-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z183-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.40628139624990234},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH183)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.40628139624990234},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9062813962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.43650882108861211},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.43650882108861211},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.43650882108861211},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":134.90185075817757},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"jul","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.3718603750097662E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z184-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z184-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":9.3718603750097676E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.90628139624990234},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH184)","v":1.9062813962499023},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9062813962499023},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":9.0766603750097596E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z185-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z185-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":1.4039999999999928E-2},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9092333962499024},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH185)","v":1.9092333962499024},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.4039999999999928E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.4837976352450358E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.4837976352450358E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.4837976352450358E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":7.6761082872898143},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z186-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z186-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH186)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850982416E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850982416E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850982416E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298778},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z187-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z187-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH187)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.681273419512611E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.681273419512611E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.681273419512611E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984691},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z188-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z188-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH188)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.3116865797364181E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.3116865797364181E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.3116865797364181E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294461},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z189-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z189-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH189)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952718025E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952718025E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952718025E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757886},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.8000000000000007E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.8000000000000007E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z190-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z190-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH190)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325420306E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.00596573254203E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.00596573254203E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.78326894323635},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.0330000000000005E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.4644593525707414E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.4644593525707414E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.924965135648768},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.0330000000000005E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z191-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z191-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH191)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.249745935257084E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.4644593525708386E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.4644593525708386E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.9249651356487982},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.1403000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.9829420761734197E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.9829420761734197E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":1.230917295550686},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.1403000000000002E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z192-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z192-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH192)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173519E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.9829420761735169E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.9829420761735169E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.2309172955507159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.5155000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":9.6658036475364851E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-9.6658036475364851E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.4600388534326871},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":9.6658036475364851E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z193-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z193-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.7060800102561186E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.540979117872439E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH193)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.6658036475365805E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9329391998974388},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.5155000000000101E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.7144514654701197E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.0022245106620106E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.6575999999999997E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.0988119720175981E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.0988119720175981E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.3416758559221291},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.0988119720175981E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.7060800102561213E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z194-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z194-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.6072680382385205E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":2.7755575615628914E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93293919989743879},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH194)","v":1.9329391998974388},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.0988119720176009E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9539273196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.6576000000000025E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.1921000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.6221039141990694E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.6221039141990694E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.364330935847468},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.6072680382385212E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z195-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z195-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.95392731961761479},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH195)","v":1.9539273196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8289273196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15872103914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15872103914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.326687185847476}]
[null,null,null,null,"ago","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.5386000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9453034900867642E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9453034900867642E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.73528697683729},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.17107268038238521},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z196-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z196-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.82892731961761479},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH196)","v":1.8289273196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7039273196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16195303490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16195303490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.6976432268373}]
[null,null,null,null,"ago","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.5746000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9404340012698019E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9404340012698019E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.714631457436276},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.29607268038238521},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z197-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z197-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.70392731961761479},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH197)","v":1.7039273196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5789273196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16190434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16190434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.676987707436282}]
[null,null,null,null,"ago","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.6511000000000006E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9673959500843181E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9673959500843181E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.828999325966414},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.42107268038238521},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z198-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z198-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.57892731961761479},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH198)","v":1.5789273196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4539273196176148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16217395950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16217395950084318},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.791355575966406}]
[null,null,null,null,"ago","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.6386000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.9726035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.9726035834947422E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":7.5655585173345505},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.9726035834947422E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.54607268038238521},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z199-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z199-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.9726035834947422E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.54607268038238521},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.45392731961761479},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15813928521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH199)","v":1.4539273196176148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.54607268038238521},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.56273264454743777},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51634664454743773},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51634664454743773},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":159.57551054411314},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.2364000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.5805346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.5805346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":4.0226109235666048},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.5805346847825346E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z200-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z200-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.5531382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15813928521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH200)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.5805346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.5805346847825346E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":4.0226109235666048}]
[null,null,null,null,"ago","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.8441000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":5.4129769961243704E-4},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-5.4129769961243704E-4},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0.13776540687951155},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.7899702300387565E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":5.4129769961243704E-4},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z201-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z201-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.6072680382385198E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15813928521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH201)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":5.4129769961243704E-4},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-5.4129769961243704E-4},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0.13776540687951155}]
[null,null,null,null,"ago","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.463E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4768538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.4768538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":4.5641762482634762},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":5.463E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z202-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z202-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.6072680382385198E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15813928521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH202)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4768538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4768538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.5641762482634762},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.61E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5296872173641318E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5296872173641318E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.029881298108954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.61E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z203-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z203-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH203)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.7203127826358676E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7203127826358676E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.23186576920439}]
[null,null,null,null,"ago","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z204-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z204-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH204)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"ago","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z205-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z205-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH205)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"ago","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z206-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z206-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH206)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"ago","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z207-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z207-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42327339624990235},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH207)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42327339624990235},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45350082108861212},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45350082108861212},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45350082108861212},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":140.15318163017758},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"ago","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.6726603750097766E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z208-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z208-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.6726603750097669E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92327339624990223},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH208)","v":1.9232733962499022},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9232733962499022},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7565718652256167E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7565718652256167E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7565718652256167E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534748},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":8.2359306050485248E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z209-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z209-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7560000000000147E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.91764069394951475},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH209)","v":1.9176406939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7560000000000147E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0553976352450445E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.0553976352450445E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.0553976352450445E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":6.3521498682898416},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z210-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z210-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH210)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z211-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z211-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH211)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z212-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z212-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH212)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z213-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z213-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH213)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.0000000000000036E-6},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0149657325419331E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0149657325419331E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.78605036848632},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.0000000000000036E-6},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z214-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z214-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH214)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0149657325419331E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0149657325419331E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.78605036848632},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.6459999999999999E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.8514593525707433E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.8514593525707433E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.0445664213987689},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.6459999999999999E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z215-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z215-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH215)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.8514593525707433E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.8514593525707433E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.0445664213987689},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.8550000000000009E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":5.5309420761734205E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":5.5309420761734205E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":1.7093224385506862},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.8550000000000009E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z216-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z216-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH216)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":5.5309420761734205E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":5.5309420761734205E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":1.7093224385506862},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.0924999999999999E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":5.4358036475364805E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-5.4358036475364805E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":1.383463668432686},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":5.4358036475364805E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.260330605048515E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z217-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z217-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.7167502402948748E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-7.8062556418956319E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951485},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH217)","v":1.9273966939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":5.4358036475364024E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9328324975970512},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0924999999999923E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.6327832942979512E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.6327832942979512E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":1.9426158598401244E-14}]
[null,null,null,null,"sep","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.4794000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.9206119720175989E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.9206119720175989E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":4.8881399269221308},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.9206119720175989E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.7167502402948775E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z218-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z218-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.7961382682772759E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":2.7755575615628914E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93283249759705122},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH218)","v":1.9328324975970512},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.9206119720176017E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9520386173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.4794000000000033E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.5855000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.0155039141990702E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.0155039141990702E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":12.791239890847471},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.7961382682772724E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z219-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z219-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.95203861731722728},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH219)","v":1.9520386173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8270386173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15265503914199069},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15265503914199069},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":64.753596140847463}]
[null,null,null,null,"sep","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.4386999999999998E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.8454034900867642E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.8454034900867642E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.311528659337288},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.17296138268277272},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z220-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z220-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.82703861731722728},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH220)","v":1.8270386173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7020386173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16095403490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16095403490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.273884909337283}]
[null,null,null,null,"sep","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.7356999999999998E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.1015340012698007E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.1015340012698007E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":17.397989464936273},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.29796138268277272},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z221-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z221-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.70203861731722728},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH221)","v":1.7020386173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5770386173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16351534001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16351534001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":69.360345714936273}]
[null,null,null,null,"sep","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.6853000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":4.0015959500843183E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-4.0015959500843183E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.974069740966414},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.42296138268277272},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z222-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z222-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.57703861731722728},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH222)","v":1.5770386173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4520386173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16251595950084319},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16251595950084319},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.936425990966413}]
[null,null,null,null,"sep","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.8555000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1895035834947426E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1895035834947426E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":8.1175896228345525},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":3.1895035834947426E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.54796138268277272},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z223-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z223-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.1895035834947426E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.54796138268277272},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.45203861731722728},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15805828521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH223)","v":1.4520386173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.54796138268277272},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.56462134684782528},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.51606634684782526},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.51606634684782526},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":159.48888531086658},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.2625000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.6066346847825343E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.6066346847825343E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":4.089037903066604},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.6066346847825343E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z224-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z224-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.7961382682772766E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15805828521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH224)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":1.6066346847825343E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.6066346847825343E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":4.089037903066604}]
[null,null,null,null,"sep","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.6497000000000005E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4027023003875608E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.4027023003875608E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.4335012885034496},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6497000000000005E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z225-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z225-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.7961382682772766E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15805828521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH225)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4027023003875608E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4027023003875608E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.4335012885034496},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.5980000000000005E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4633538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.4633538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":4.5224548695134752},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":5.5980000000000005E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z226-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z226-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-4.7961382682772766E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15805828521873222},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH226)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4633538623991882E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4633538623991882E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.5224548695134752},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.4200000000000002E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.521587217364132E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.521587217364132E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":12.988159919358955},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.4200000000000002E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z227-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z227-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH227)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.7284127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7284127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.26622455170439}]
[null,null,null,null,"sep","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z228-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z228-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH228)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"sep","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z229-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z229-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH229)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"sep","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z230-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z230-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH230)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"sep","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z231-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z231-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42739669394951474},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH231)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42739669394951474},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495146},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.45762411878822451},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.45762411878822451},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45762411878822451},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":141.42747544517414},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"sep","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":7.2603306050485372E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z232-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z232-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":7.2603306050485233E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":1.3877787807814457E-16},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.92739669394951463},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH232)","v":1.9273966939495146},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.3877787807814457E-16},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9273966939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7565718652256208E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7565718652256208E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7565718652256208E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534881},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.448936397431182E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z233-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z233-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":3.8560579238265807E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93551063602568818},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH233)","v":1.9355106360256882},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":3.8560579238265807E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.4654034276277011E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.4654034276277011E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.4654034276277011E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.5287889944891511},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z234-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z234-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH234)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850982416E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850982416E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850982416E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298778},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z235-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z235-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH235)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.681273419512611E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.681273419512611E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.681273419512611E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984691},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z236-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z236-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH236)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.3116865797364181E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.3116865797364181E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.3116865797364181E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294461},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z237-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z237-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH237)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952718025E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952718025E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952718025E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757886},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.6000000000000014E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.9879657325419339E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.9879657325419339E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7777060927363202},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.6000000000000014E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z238-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z238-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH238)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325420306E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.987965732542031E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.987965732542031E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7777060927363504},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.1580000000000002E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.3394593525707422E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.3394593525707422E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.5772869793987683},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.1580000000000002E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z239-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z239-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH239)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.249745935257084E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.3394593525708393E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.3394593525708393E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.5772869793987985},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.35E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8859420761734216E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.8859420761734216E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.58284521230068653},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.35E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z240-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z240-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH240)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495147},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173519E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8859420761735187E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.8859420761735187E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.58284521230071651},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.7612000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.2122803647536482E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.2122803647536482E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":3.0853686949326864},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.2122803647536482E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485336E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z241-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z241-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.8510502402948755E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.8879238130678004E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951466},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH241)","v":1.9393666939495147},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.2122803647536581E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9514894975970511},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.7612000000000102E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0061396160665481E-16},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.0061396160665481E-16},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.1094468146142251E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.9798E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.4210119720175984E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.4210119720175984E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.1617054649221297},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.4210119720175984E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.8510502402948852E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z242-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z242-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":2.4300382682772771E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.95148949759705115},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH242)","v":1.9514894975970511},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.4210119720176081E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9756996173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.9798000000000097E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.7144514654701197E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.7144514654701197E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.0022245106620106E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.7205000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1505039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1505039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.363886265847468},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":2.4300382682772792E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z243-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z243-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.97569961731722721},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH243)","v":1.9756996173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8506996173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15400503914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15400503914199071},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.326242515847468}]
[null,null,null,null,"oct","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.2470000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.653703490086764E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.653703490086764E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.498370806837288},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.14930038268277279},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z244-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z244-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.85069961731722721},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH244)","v":1.8506996173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7256996173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15903703490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15903703490086762},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.460727056837285}]
[null,null,null,null,"oct","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.2506000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.6164340012698012E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.6164340012698012E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":15.340280157436275},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.27430038268277279},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z245-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z245-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.72569961731722721},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH245)","v":1.7256996173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.6006996173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15866434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15866434001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":67.302636407436282}]
[null,null,null,null,"oct","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.7223000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.0385959500843183E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.0385959500843183E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":12.889192265966415},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.39930038268277279},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z246-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z246-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.60069961731722721},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH246)","v":1.6006996173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4756996173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15288595950084319},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15288595950084319},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":64.851548515966414}]
[null,null,null,null,"oct","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.7674000000000006E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.1014035834947424E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.1014035834947424E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.3482717533345516},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.1014035834947424E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.52430038268277279},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z247-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z247-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.1014035834947424E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.52430038268277279},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.47569961731722721},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15839128521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH247)","v":1.4756996173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.5243003826827729},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.54096034684782546},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.50328634684782547},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.50328634684782547},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":155.53926145586664},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.9845000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.2863468478253437E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.2863468478253437E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0.83640649306660431},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":3.2863468478253437E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z248-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z248-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.4300382682772768E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15839128521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH248)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":3.2863468478253437E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-3.2863468478253437E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0.83640649306660431}]
[null,null,null,null,"oct","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.0629999999999999E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8367023003875656E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.8367023003875656E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7309585450034515},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.0629999999999999E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z249-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z249-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.4300382682772768E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15839128521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH249)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.8367023003875656E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.8367023003875656E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7309585450034515},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.0070000000000001E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8224538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.8224538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.632243544263476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.0070000000000001E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z250-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z250-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.4300382682772768E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15839128521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH250)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.8224538623991884E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.8224538623991884E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.632243544263476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.0000000000000036E-6},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.554887217364132E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.554887217364132E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.159681143108955},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.0000000000000036E-6},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z251-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z251-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH251)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6951127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6951127826358674E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.124971779204387}]
[null,null,null,null,"oct","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z252-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z252-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH252)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"oct","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z253-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z253-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH253)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"oct","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z254-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z254-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH254)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"oct","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z255-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z255-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.43936669394951477},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH255)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.43936669394951477},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.46959411878822455},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.46959411878822455},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.46959411878822455},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":145.12677102767412},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"oct","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.0633306050485114E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z256-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z256-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.0633306050485239E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93936669394951489},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH256)","v":1.9393666939495149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9393666939495149},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.5776363974311858E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z257-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z257-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":4.4050579238266233E-3},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93422363602568814},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH257)","v":1.9342236360256881},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":4.4050579238266233E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5203034276277054E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.5203034276277054E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.5203034276277054E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":4.6984559347391643},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z258-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z258-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH258)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z259-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z259-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH259)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z260-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z260-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH260)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z261-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z261-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH261)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.8000000000000007E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.8000000000000007E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z262-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z262-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH262)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.0059657325419328E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0059657325419328E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7832689432363202},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.3030000000000004E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.194459352570742E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.194459352570742E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.8415223781487686},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.3030000000000004E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z263-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z263-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH263)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.194459352570742E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.194459352570742E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.8415223781487686},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.2186000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.199942076173419E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.9889332988006857},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.2186000000000002E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z264-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z264-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH264)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":3.199942076173419E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":3.199942076173419E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.9889332988006857},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.4633000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":9.1438036475364835E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-9.1438036475364835E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.3271848944326865},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":9.1438036475364835E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z265-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z265-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.2227502402948753E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":5.2041704279304213E-18},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH265)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":9.1438036475364887E-3},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9477724975970512},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.4633000000000009E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.7485000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.1897119720175988E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.1897119720175988E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":5.5730249914221304},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.1897119720175988E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.2227502402948822E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z266-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z266-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":3.0330382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":6.9388939039072284E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.94777249759705118},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH266)","v":1.9477724975970512},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.1897119720176057E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9696696173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.7485000000000074E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":6.9388939039072284E-17},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":6.9388939039072284E-17},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.1444460790442934E-14},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.7313000000000008E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1613039141990706E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1613039141990706E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.409697975847473},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":3.0330382682772772E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z267-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z267-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.96966961731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH267)","v":1.9696696173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8446696173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.1541130391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.1541130391419907},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.372054225847478}]
[null,null,null,null,"nov","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.568300000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9750034900867648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9750034900867648E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.861269179337292},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.15533038268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z268-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z268-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.84466961731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH268)","v":1.8446696173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7196696173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16225003490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16225003490086765},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.823625429337284}]
[null,null,null,null,"nov","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.5638000000000007E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.9296340012698022E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.9296340012698022E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":16.668819747436277},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.28033038268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z269-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z269-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.71966961731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH269)","v":1.7196696173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5946696173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.16179634001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16179634001269802},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":68.631175997436273}]
[null,null,null,null,"nov","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.9509000000000004E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.267195950084318E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.267195950084318E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.858873460966413},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.40533038268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z270-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z270-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.59466961731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH270)","v":1.5946696173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4696696173172272},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15517195950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15517195950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.821229710966406}]
[null,null,null,null,"nov","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.0356000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.3696035834947421E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.3696035834947421E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.0308662323345503},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.3696035834947421E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.53033038268277277},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z271-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z271-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-2.3696035834947421E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53033038268277277},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.46966961731722723},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15836428521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH271)","v":1.4696696173172272},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.53033038268277277},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.54699034684782533},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.50663434684782538},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.50663434684782538},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":156.57395164886663},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.3193000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":6.634346847825344E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-6.634346847825344E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":1.6885042990666044},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":6.634346847825344E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z272-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z272-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0330382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15836428521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH272)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":6.634346847825344E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-6.634346847825344E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":1.6885042990666044}]
[null,null,null,null,"nov","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":9.9180000000000015E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.981702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.981702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.4667231462534507},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":9.9180000000000015E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z273-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z273-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0330382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15836428521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH273)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.981702300387564E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.981702300387564E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.4667231462534507},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.421E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7810538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.7810538623991883E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.5042979827634761},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":2.421E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z274-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z274-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-3.0330382682772765E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15836428521873225},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH274)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.7810538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7810538623991883E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.5042979827634761},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.6000000000000014E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5521872173641318E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5521872173641318E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.145774016858953},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.6000000000000014E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z275-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z275-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH275)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6978127826358673E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6978127826358673E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.136424706704389}]
[null,null,null,null,"nov","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z276-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z276-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH276)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"nov","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z277-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z277-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH277)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"nov","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z278-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z278-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH278)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"nov","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z279-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z279-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.43862869394951476},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH279)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.43862869394951476},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.46885611878822453},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.46885611878822453},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.46885611878822453},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":144.89869415717413},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"nov","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.1371306050485241E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z280-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z280-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":6.1371306050485235E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93862869394951476},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH280)","v":1.9386286939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9386286939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.0797976352450431E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":6.7572306050485142E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z281-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z281-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":1.284299999999991E-2},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.93242769394951486},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH281)","v":1.9324276939495149},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.284299999999991E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.3640976352450341E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.3640976352450341E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.3640976352450341E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":7.306178729039809},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z282-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z282-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH282)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.4732980850981444E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981444E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.6186494716298476},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z283-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z283-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH283)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.6812734195125139E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125139E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3738764267984389},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z284-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z284-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH284)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.311686579736321E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.311686579736321E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.2596566303294159},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z285-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z285-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH285)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":7.4512028952717054E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4512028952717054E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.3027737639757588},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":9.0239657325419335E-3},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":2.7888317937363203},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.5000000000000003E-5},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":8.9789657325419336E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":8.9789657325419336E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.7749246674863204},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":4.5000000000000003E-5},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z286-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z286-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH286)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419335E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":8.9789657325419336E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.9789657325419336E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.7749246674863204},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.2497459352570742E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":3.8623054448987686},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.3210000000000002E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":9.1764593525707414E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":9.1764593525707414E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":2.8359595276487681},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":3.3210000000000002E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z287-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z287-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH287)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570742E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":9.1764593525707414E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.1764593525707414E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":2.8359595276487681},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5385942076173421E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7549830873006869},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.2726000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.6599420761734202E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.6599420761734202E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0.8220477838006861},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.2726000000000001E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z288-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z288-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH288)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173421E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":2.6599420761734202E-3},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.6599420761734202E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0.8220477838006861},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5489196352463519E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.7868935374388819},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":2.6622000000000003E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.1132803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.1132803647536485E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":2.833404289932687},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5489196352463519E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.1132803647536485E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z289-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z289-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":4.3596502402948746E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":-2.6020852139652106E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH289)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.1132803647536459E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9564034975970512},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.6621999999999979E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5587880279824018E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":4.817391533808844},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.9231000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.3643119720175985E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.3643119720175985E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":6.0173985784221298},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5587880279824018E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":2.3643119720175985E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":4.3596502402948767E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z290-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z290-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":1.9953382682772761E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":2.0816681711721685E-17},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.95640349759705123},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH290)","v":1.9564034975970512},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":2.3643119720176006E-2},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9800466173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":3.9231000000000023E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5699960858009305E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.0867162137923607},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.6737000000000001E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1037039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1037039141990696E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":13.165368855847468},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5699960858009305E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":1.9953382682772691E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z291-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z291-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.98004661731722731},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH291)","v":1.9800466173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.8550466173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.1068000391419907},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15353703914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15353703914199068},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":65.12772510584746}]
[null,null,null,null,"dic","11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.5932965099132359E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.0921999999999995E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.4989034900867633E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.4989034900867633E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":14.841736296837285},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.14495338268277269},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z292-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z292-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.85504661731722731},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH292)","v":1.8550466173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.7300466173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15748903490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15748903490086763},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":66.804092546837282}]
[null,null,null,null,"dic","12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6341659987301988E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.4172417991845236},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":5.0076000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.3734340012698011E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.3734340012698011E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":14.309516682436275},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6341659987301988E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.26995338268277269},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z293-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z293-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.73004661731722731},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH293)","v":1.7300466173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.6050466173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10615834001269801},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.15623434001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15623434001269801},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":66.271872932436267}]
[null,null,null,null,"dic","13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6837040499156825E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":4.3874999999999997E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":2.7037959500843173E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-2.7037959500843173E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":11.46902925596641},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.39495338268277269},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z294-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z294-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.60504661731722731},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH294)","v":1.6050466173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.4800466173172273},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0.14953795950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.14953795950084317},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":63.431385505966411}]
[null,null,null,null,"dic","14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6659964165052582E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":3.3507000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":1.684703583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-1.684703583494742E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":4.2877306668345501},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":1.684703583494742E-2},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.51995338268277269},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z295-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z295-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-1.684703583494742E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.51995338268277269},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.48004661731722731},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH295)","v":1.4800466173172273},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.51995338268277258},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.53661334684782513},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.50310634684782518},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.50310634684782518},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":155.48363295086656},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.6558653152174658E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.1174062203834101},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":1.9665000000000002E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":3.1063468478253441E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":-3.1063468478253441E-3},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0.79059478306660447},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":1.6558653152174658E-2},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":3.1063468478253441E-3},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z296-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z296-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-1.9953382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH296)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174658E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":3.1063468478253441E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-3.1063468478253441E-3},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0.79059478306660447}]
[null,null,null,null,"dic","16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.7899702300387565E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":6.3360000000000014E-3},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.1563702300387564E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.1563702300387564E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":3.5737303957534508},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":6.3360000000000014E-3},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z297-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z297-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-1.9953382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH297)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.1563702300387564E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.1563702300387564E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":3.5737303957534508},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.0231538623991883E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":8.9999999999999998E-4},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.9331538623991881E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.9331538623991881E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.9743588500134752},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":8.9999999999999998E-4},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z298-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z298-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":-1.9953382682772764E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0.15840028521873223},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH298)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":2},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.9331538623991881E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.9331538623991881E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.9743588500134752},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":2.5557872173641319E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":2.5557872173641319E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":13.164316851858954},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z299-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z299-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":1},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH299)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358679E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":9.6942127826358679E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.6942127826358679E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":41.121154136704391}]
[null,null,null,null,"dic","19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.1058817422258184E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.1058817422258184E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":21.148524354334967},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.125},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z300-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z300-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.875},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH300)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-8.1441182577741814E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.1441182577741814E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":34.545924428782968}]
[null,null,null,null,"dic","20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.8995119858952906E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.8995119858952906E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":25.236345093049639},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.25},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z301-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z301-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.75},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH301)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047085E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047085E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":31.179483820429706}]
[null,null,null,null,"dic","21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":4.2788475763879827E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":4.2788475763879827E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":22.039434610864518},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.375},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z302-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z302-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":0},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.625},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH302)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":-0.125},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120171E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120171E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":0},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":33.812233629288045}]
[null,null,null,null,"dic","22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":3.0227424838709771E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":0.5},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z303-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z303-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.4452706939495148},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.5},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH303)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.4452706939495148},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":0.47549811878822457},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":0.47549811878822457},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.47549811878822457},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":146.95138599167416},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,"dic","23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(THoraria[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"_xlfn.IFNA(INDEX(Demand0[],MATCH(THoraria[[#This Row],[Hora]],Demand0[Hora / Mes],0),MATCH(THoraria[[#This Row],[Mes]],Demand0[#Headers],0)),)","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"_xlfn.IFNA(INDEX(Solardata[],MATCH(1,(THoraria[[#This Row],[Hora]]=Solardata[Hora])*('Top dashboard'!$E$10=Solardata[Ciudad]),0),MATCH(THoraria[[#This Row],[Mes]],Solardata[#Headers],0))*'Solar FV'!$E$18*0.9/1000,)","v":0},{"$f":"IF(THoraria[[#This Row],[Demanda - Escenario Base]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - Escenario Base]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]-THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*THoraria[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(THoraria[[#This Row],[Demanda - Escenario Base]],THoraria[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(THoraria[[#This Row],[Tarifa]]=\"base\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$S$11,IF(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(THoraria[[#This Row],[Tarifa]]=\"Base\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(THoraria[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(THoraria[[#This Row],[Tarifa]]=\"Intermedio\",OR(THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Energía exportada - Escenario paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"$K$6-THoraria[[#This Row],[Carga inicial de la bateria]]","v":5.4729306050485205E-2},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),\nIF(THoraria[[#This Row],[Hora]]<$X$9,Z304-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(THoraria[[#This Row],[Hora]]>$X$10,THoraria[[#This Row],[Hora]]<$X$11),Z304-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(THoraria[[#This Row],[Hora]]>$X$12,-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]+INDEX(Daily_TOU[Excedente solar corregido por precio de exportación],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),0))))","v":5.4729306050485232E-2},{"$f":"(IF(THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,THoraria[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-THoraria[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]])*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11","v":0.9452706939495148},{"$f":"IF(THoraria[[#This Row],[Tarifa]]=\"punta\",0,IF(THoraria[[#This Row],[Hora]]<$X$10,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<=\"&$X$10),\nIF(THoraria[[#This Row],[Hora]]<=$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$12,THoraria[Hora],\">=\"&$X$11),\nIF(THoraria[[#This Row],[Hora]]>$X$12,SUMIFS(THoraria[Energía importada - Escenario paneles solares],THoraria[Tarifa],\"punta\",THoraria[Mes],THoraria[[#This Row],[Mes]],THoraria[Hora],\"<\"&$X$10,THoraria[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(THoraria[[#This Row],[Hora]]=0,INDEX(Daily_TOU[Carga inicial de la batería],MATCH(THoraria[[#This Row],[Mes]],Daily_TOU[Mes],0)),AH304)","v":1.9452706939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(THoraria[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-THoraria[[#This Row],[Carga inicial de la bateria]]),0),IF(OR(AND(THoraria[[#This Row],[Tarifa]]=\"punta\",THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11),AND(THoraria[[#This Row],[Energía importada - Escenario paneles solares]]>0,THoraria[[#This Row],[Carga inicial de la bateria]]>=$K$11,THoraria[[#This Row],[Energía almacenada + remanente de excedente solar]]>THoraria[[#This Row],[Demanda pico restante]])),-MIN($K$7,THoraria[[#This Row],[Energía importada - Escenario paneles solares]],(THoraria[[#This Row],[Carga inicial de la bateria]]-$K$11)),0))","v":0},{"$f":"MIN(THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-THoraria[[#This Row],[Carga inicial de la bateria]])*THoraria[[#This Row],[¿La batería tiene espacio para carga?]]*THoraria[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-THoraria[[#This Row],[Excedente solar corregido por precio de exportación]],THoraria[[#This Row],[Requisito de importación de carga de la red]],$K$6-(THoraria[[#This Row],[Carga inicial de la bateria]]+THoraria[[#This Row],[Excedente solar corregido por precio de exportación]]))*THoraria[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*THoraria[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-THoraria[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(THoraria[[#This Row],[Carga inicial de la bateria]],THoraria[[#This Row],[Descarga por hora]],THoraria[[#This Row],[Carga por hora]])","v":1.9452706939495148},{"$f":"-(THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"THoraria[[#This Row],[Demanda - Escenario Base]]+THoraria[[#This Row],[Carga por hora]]+THoraria[[#This Row],[Descarga por hora]]+THoraria[[#This Row],[Pérdidas por eficiencia]]","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Demanda - solo batería]]>THoraria[[#This Row],[Generación solar]],THoraria[[#This Row],[Demanda - solo batería]]-THoraria[[#This Row],[Generación solar]],0)","v":1.756571865225607E-2},{"$f":"IF(THoraria[[#This Row],[Generación solar]]>THoraria[[#This Row],[Demanda - solo batería]],THoraria[[#This Row],[Generación solar]]-THoraria[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]-THoraria[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.756571865225607E-2},{"$f":"THoraria[[#This Row],[Energía importada con paneles solares y batería]]*THoraria[[#This Row],[Precio de importación]]","v":5.4286370437534446},{"$f":"THoraria[[#This Row],[Energía exportada con paneles solares y batería]]*THoraria[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Resultados"]
[]
[null,null,null,null,"Análisis promedio diario"]
[null,null,null,null,"Mes","Días del mes","Consumo en hora punta","Potencia de carga","Potencia de descarga","Demanda - Escenario Base","Costo - Escenario Base","Generación solar promedio diaria (kWh)","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía diaria promedio autoconsumida de paneles solares","Carga inicial de la batería","Energía descargada con pérdidas","Energía cargada","Pérdidas","Carga final de la batería","Carga diaria promedio usada de las baterías","Checkpoint bateria","Excedente solar corregido por precio de exportación","Energía importada con paneles solares y batería","Energía exportada con paneles solares y batería","Balance neto con paneles solares y batería","Costo - Paneles solares y baterías","Ingreso - Paneles solares y baterías"]
[null,null,null,null,"ene",{"$f":"'1 Linea Base'!M46","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":-4.8308833766731035E-4},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.3809034900867641E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39108600000000004},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.29659547412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23562667960688474},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":6.0968794520547973E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":124.29746400557246},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":86.927447054843412},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.1554593203931153},1.9312846939495147,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":0.99197200000000008},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E311=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9232566939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":8.0279999999999241E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.6743306050485252E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0729552297060405},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":1.0000144351854927},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":7.2940794520548052E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":331.59386311377017},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":420.87468093935911}]
[null,null,null,null,"feb",{"$f":"'1 Linea Base'!M47","v":28},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":-9.8708833766728704E-4},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.2653340012698007E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39509100000000003},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.29390447412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23694067960688478},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":5.696379452054795E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":123.45654643832246},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":87.339752444843398},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.15815032039311527},1.9275226939495147,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":0.99487900000000018},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E312=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9224016939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":5.1209999999999312E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.7598306050485247E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0684552297060406},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.99661243518549247},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":7.1842794520548175E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":330.20315048877023},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":420.09435481235914}]
[null,null,null,null,"mar",{"$f":"'1 Linea Base'!M48","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":8.345911662332707E-3},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.0992034900867641E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39340800000000009},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28624547412743279},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22759867960688476},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":5.8646794520547982E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":121.08769926707247},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":83.377039529843415},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16580932039311524},1.9345966939495147,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":0.98780500000000004},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E313=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9224016939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":1.2194999999999956E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.7598306050485233E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0621192297060407},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.9956674351854925},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":6.6451794520548141E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":328.24502711277017},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":418.2702852258592}]
[null,null,null,null,"abr",{"$f":"'1 Linea Base'!M49","v":30},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":2.81991166233269E-3},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.254534001269801E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39457800000000004},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28389153205125933},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22641473753071137},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":5.7476794520547936E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":120.36207422527178},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":84.014855079007575},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16816326246928867},1.9306546939495148,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":0.99846594207617334},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E314=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9291206360256883},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":1.5340579238265484E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.0879363974311813E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0643062297060404},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.98836349310931926},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":7.5942736596721322E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":328.92091344852014},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":417.34897557802333}]
[null,null,null,null,"may",{"$f":"'1 Linea Base'!M50","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":2.8082911662332712E-2},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.5646034900867637E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.34858800000000001},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28724447412743276},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.18377767960688476},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":0.10346679452054799},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":121.30557757832247},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":68.800516936343413},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16481032039311524},1.9282516939495147,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0177929999999997},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E315=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9460446939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-1.779300000000017E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":5.3955306050485236E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.1028982297060403},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.96163843518549263},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":0.14125979452054768},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":340.84766492052012},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":406.26074544935909}]
[null,null,null,null,"jun",{"$f":"'1 Linea Base'!M51","v":30},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":1.1423911662332718E-2},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.9845340012698016E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39037500000000003},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28237677182704518},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22069697730649721},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":6.1679794520547976E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":119.81606183656902},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":81.035627897222923},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16967802269350285},1.9132216939495148,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0126347023003883},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E316=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9258563962499022},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-1.2634702300387435E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.4143603750097681E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0775452297060415},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.98323073288510499},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":9.4314496820936344E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":333.01238999127042},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":414.58277284773862}]
[null,null,null,null,"jul",{"$f":"'1 Linea Base'!M52","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":-6.6750883376673134E-3},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.3125034900867651E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.42933600000000011},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28072077182704519},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.25800197730649727},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":2.2718794520547918E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":119.22825396706901},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":93.538407084722948},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.17133402269350281},1.9080093962499023,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":0.99827200000000016},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E317=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9062813962499023},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":1.7279999999999518E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":9.3718603750097676E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.053498527405653},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":1.0125077328851051},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":4.0990794520548081E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":325.58082277376673},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":425.10495910623854}]
[null,null,null,null,"ago",{"$f":"'1 Linea Base'!M53","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":3.386911662332702E-3},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.9673959500843181E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.39866400000000002},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.2848697718270452},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.23147897730649719},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":5.3390794520547957E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":120.61989373381901},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":85.17089825322293},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16718502269350285},1.9092333962499024,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0140400000000007},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E318=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9232733962499022},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-1.403999999999983E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.6726603750097669E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0803905274056538},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.99295973288510497},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":8.7430794520548777E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":333.891721420767},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":418.42255767423865}]
[null,null,null,null,"sep",{"$f":"'1 Linea Base'!M54","v":30},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":8.4179116623327097E-3},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-4.1015340012698007E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.38629800000000003},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.28800047412743274},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.22224367960688479},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":6.5756794520547945E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":121.57074011882247},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":81.953058877343437},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.16405432039311529},1.9176406939495148,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0097560000000001},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E319=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9273966939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-9.7560000000000979E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":7.2603306050485233E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0831612297060405},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.98764843518549261},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":9.551279452054795E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":334.74799934727019},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":416.21715708935915}]
[null,null,null,null,"oct",{"$f":"'1 Linea Base'!M55","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":2.3798911662332715E-2},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.653703490086764E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.35310599999999998},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.29417447412743275},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.19522567960688478},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":9.8948794520547972E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":123.54740632982246},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":72.52348190234342},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.15788032039311525},1.9355106360256882,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0038560579238276},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E320=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9393666939495149},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-3.8560579238267056E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":6.0633306050485239E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.082292287629868},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.95948743518549251},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":0.12280485244437553},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":334.47945518821979},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":406.44017464685919}]
[null,null,null,null,"nov",{"$f":"'1 Linea Base'!M56","v":30},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":1.5032911662332692E-2},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.9750034900867648E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.36169200000000007},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.29506547412743278},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.20470267960688479},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":9.0362794520547934E-2},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":123.81720457907247},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":76.418240780843419},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.15698932039311528},1.9342236360256881,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0044050579238268},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E321=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9386286939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-4.4050579238266163E-3},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":6.1371306050485235E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.0863692876298672},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.97160143518549269},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":0.11476785244437468},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":335.73944082646955},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":411.01065624785917}]
[null,null,null,null,"dic",{"$f":"'1 Linea Base'!M57","v":31},{"$f":"SUMIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Tarifa],\"Punta\")","v":3.1601911662332734E-2},{"$f":"_xlfn.MINIFS(THoraria[Balance neto con paneles solares],THoraria[Mes],Daily_TOU[[#This Row],[Mes]])","v":-3.4989034900867633E-2},null,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])","v":0.45205479452054803},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Generación solar])","v":0.33396300000000001},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])","v":0.29961947412743273},{"$f":"SUMIF(TMonomia[Mes],Daily_TOU[[#This Row],[Mes]],TMonomia[Energía exportada con paneles solares])","v":0.18152767960688476},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])","v":0.11809179452054797},{"$f":"(SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares]))","v":125.23202288957246},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])","v":67.714779409343421},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])","v":0.15243532039311528},1.9324276939495149,{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])","v":-1},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Carga por hora])","v":1.0128429999999997},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])","v":2.0000000000000018E-2},{"$f":"INDEX(THoraria[Carga final de la bateria],MATCH(1,(E322=THoraria[Mes])*($F$41=THoraria[Hora]),0))","v":1.9452706939495148},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])","v":0.9800000000000002},{"$f":"Daily_TOU[[#This Row],[Carga inicial de la batería]]-Daily_TOU[[#This Row],[Carga final de la batería]]","v":-1.2842999999999938E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])","v":5.4729306050485232E-2},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])","v":1.1024392297060404},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])","v":0.95150443518549244},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])","v":0.15093479452054778},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])","v":340.70581223277014},{"$f":"SUMIF(THoraria[Mes],Daily_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])","v":403.08446688935908}]
[null,null,null,null,"Total (Promedio diario)",{"$f":"SUBTOTAL(109,Daily_TOU[Días del mes])","v":365},{"$f":"SUBTOTAL(109,Daily_TOU[Consumo en hora punta])","v":0.12476593994799245},null,null,{"$f":"SUBTOTAL(101,Daily_TOU[Demanda - Escenario Base])","v":0.45205479452054814},{"$f":"SUBTOTAL(101,Daily_TOU[Costo - Escenario Base])","v":185.69497607354833},{"$f":"SUBTOTAL(101,Daily_TOU[Generación solar promedio diaria (kWh)])","v":0.38134875000000007},{"$f":"SUBTOTAL(101,Daily_TOU[Energía importada con paneles solares])","v":0.28939238671265477},{"$f":"SUBTOTAL(101,Daily_TOU[Energía exportada con paneles solares])","v":0.21868634219210673},{"$f":"SUBTOTAL(101,Daily_TOU[Balance neto con paneles solares])","v":7.0706044520547962E-2},{"$f":"SUBTOTAL(101,Daily_TOU[Costo - Base + paneles solares])","v":122.02841208077571},{"$f":"SUBTOTAL(101,Daily_TOU[Ingreso - Base + paneles solares])","v":80.734508770826992},null,null,{"$f":"SUBTOTAL(101,Daily_TOU[Energía descargada con pérdidas])","v":-1},{"$f":"SUBTOTAL(101,Daily_TOU[Energía cargada])","v":1.0038934800186849},{"$f":"SUBTOTAL(101,Daily_TOU[Pérdidas])","v":2.0000000000000018E-2},null,null,{"$f":"AND(Daily_TOU[Checkpoint bateria]=0)","v":false}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Demanda pico",{"$f":"MAX(THoraria[Balance neto con paneles solares])","v":4.8995119858952906E-2},"kW",null,null,null,null,null,null,null,null,"Demanda pico",{"$f":"MAX(THoraria[Balance neto con paneles solares y batería])","v":0.52410464454743777}]
[null,null,null,null,null,null,null,null,null,null,"Mes",{"$f":"INDEX(THoraria[Mes],MATCH(L326,THoraria[Balance neto con paneles solares],0))","v":"ene"},null,null,null,null,null,null,null,null,null,"Mes",{"$f":"INDEX(THoraria[Mes],MATCH(W326,THoraria[Balance neto con paneles solares y batería],0))","v":"jul"}]
[null,null,null,null,null,null,null,null,null,null,"Hora",{"$f":"INDEX(THoraria[Hora],MATCH(L326,THoraria[Balance neto con paneles solares],0))","v":"20:00:00"},null,null,null,null,null,null,null,null,null,"Hora",{"$f":"INDEX(THoraria[Hora],MATCH(W326,THoraria[Balance neto con paneles solares y batería],0))","v":"14:00:00"}]
[null,null,null,null,null,null,null,null,null,null,"Mes y Hora",{"$f":"_xlfn.CONCAT(L327,\" \",HOUR(L328),\":00 hrs\")","v":"ene 20:00 hrs"},null,null,null,null,null,null,null,null,null,"Mes y Hora",{"$f":"_xlfn.CONCAT(W327,\" \",HOUR(W328),\":00 hrs\")","v":"jul 14:00 hrs"}]
[]
[null,null,null,null,"Análisis mensual"]
[null,null,null,null,null,"Mes","Días del mes","Generación solar mensual (kWh)","Column1","Demanda - Escenario Base","Costo - Escenario Base","Generación solar mensual (kWh)2","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía mensual autoconsumida de paneles solares","Carga inicial de la batería","Energía descargada","Energía cargada","Pérdidas","Carga final de la batería","Carga mensual usada de las baterías","Checkpoint","Excedente solar corregido por precio de exportación","Energía importada con paneles solares y batería","Energía exportada con paneles solares y batería","Balance neto con paneles solares y batería","Costo - Paneles solares y baterías","Ingreso - Paneles solares y baterías"]
[null,null,null,null,null,"ene",{"$f":"'1 Linea Base'!M46","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.8192389321865745},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":12.123666000000002},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":9.1944596979504158},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":7.3044270678134273},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.8900326301369872},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3853.2213841727462},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2694.7508587001457},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.8192389321865745},{"$f":"S311","v":1.9312846939495147},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.751132000000002},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},{"$f":"W311","v":1.9232566939495148},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.3790424875650427},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":33.261612120887257},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":31.000447490750275},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.2611646301369897},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10279.409756526875},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":13047.115109120132}]
[null,null,null,null,null,"feb",{"$f":"'1 Linea Base'!M47","v":28},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.4282089710072281},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":12.657534246575345},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5199.4593300593533},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":11.062548000000001},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.229325275568117},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.6343390289927742},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.5949862465753426},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3456.783300273029},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2445.5130684556152},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.4282089710072281},1.9275226939495147,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-28},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":27.856612000000005},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.5600000000000005},1.9224016939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":27.440000000000005},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.172752569413587},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.916746431769134},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":27.905148185193788},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.0115982465753488},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":9245.6882136855675},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":11762.641934746056}]
[null,null,null,null,null,"mar",{"$f":"'1 Linea Base'!M48","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.1400889321865728},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":12.195648000000002},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.8736096979504158},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":7.0555590678134275},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.8180506301369874},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3753.7186772792465},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2584.6882254251459},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.1400889321865728},1.9345966939495147,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.621955},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9224016939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.405547487565042},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":32.92569612088726},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.865690490750268},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.0600056301369922},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10175.595840495875},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12966.378842001635}]
[null,null,null,null,null,"abr",{"$f":"'1 Linea Base'!M49","v":30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.0448978740786599},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5570.84928220645},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":11.837340000000001},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.5167459615377794},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.7924421259213412},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.7243038356164382},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3610.8622267581536},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2520.4456523702274},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.0448978740786599},1.9306546939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":29.953978262285201},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.60000000000000053},1.9291206360256883,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.400000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.1263809192293546},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":31.92918689118121},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.65090479327958},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.2782820979016396},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":9867.6274034556045},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12520.469267340701}]
[null,null,null,null,null,"may",{"$f":"'1 Linea Base'!M50","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.109119932186573},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":10.806228000000001},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.9045786979504147},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.6971080678134278},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3.2074706301369877},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3760.4729049279968},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2132.816025026646},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.109119932186573},1.9282516939495147,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":31.55158299999999},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9460446939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":1.6726144875650424},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":34.189845120887249},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.810791490750272},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":4.379053630136978},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10566.277612536123},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12594.083108930132}]
[null,null,null,null,null,"jun",{"$f":"'1 Linea Base'!M51","v":30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.0903406808050855},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5570.84928220645},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":11.711250000000001},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.4713031548113555},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.620909319194916},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.8503938356164393},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3594.4818550970704},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2431.0688369166878},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.0903406808050855},1.9132216939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.379041069011649},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.60000000000000053},1.9258563962499022,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.400000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.2243081125029303},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":32.326356891181248},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.496921986553151},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.8294349046280902},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":9990.3716997381125},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12437.483185432158}]
[null,null,null,null,null,"jul",{"$f":"'1 Linea Base'!M52","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.3113547034985871},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":13.309416000000004},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.7023439266384006},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":7.9980612965014153},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":0.70428263013698544},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3696.0758729791391},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2899.6906196264113},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.3113547034985871},1.9080093962499023,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.946432000000005},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9062813962499023,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.9052767162530277},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":32.658454349575244},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":31.387739719438258},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":1.2707146301369905},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10093.005505986768},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":13178.253732293395}]
[null,null,null,null,null,"ago",{"$f":"'1 Linea Base'!M53","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.1827357034985884},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":12.358584},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.8309629266384011},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":7.175848296501413},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.6551146301369868},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3739.2167057483894},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2640.297845849911},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.1827357034985884},1.9092333962499024,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":31.435240000000022},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9232733962499022,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.3785247162530276},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":33.492106349575266},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.781751719438255},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.7103546301370121},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10350.643364043777},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12971.099287901397}]
[null,null,null,null,null,"sep",{"$f":"'1 Linea Base'!M54","v":30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.9216296117934588},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5570.84928220645},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":11.588940000000001},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.6400142238229822},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.6673103882065439},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":1.9727038356164384},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3647.1222035646742},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2458.5917663203031},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.9216296117934588},1.9176406939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.292680000000004},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.60000000000000053},1.9273966939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.400000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":2.1780991815145572},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":32.494836891181215},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.629453055564777},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":2.8653838356164387},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10042.439980418107},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12486.514712680775}]
[null,null,null,null,null,"oct",{"$f":"'1 Linea Base'!M55","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.8942899321865729},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":10.946285999999999},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":9.1194086979504156},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.0519960678134277},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3.0674126301369871},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3829.9695962244964},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2248.2279389726459},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.8942899321865729},1.9355106360256882,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":31.119537795638657},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9393666939495149,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":1.8796324875650423},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":33.551060916525905},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.744110490750266},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":3.8069504257756415},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10368.863110834813},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12599.645414052635}]
[null,null,null,null,null,"nov",{"$f":"'1 Linea Base'!M56","v":30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.7096796117934581},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":13.56164383561644},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5570.84928220645},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":10.850760000000003},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":8.8519642238229839},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":6.1410803882065439},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":2.7108838356164382},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3714.5161373721739},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2292.5472234253025},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.7096796117934581},1.9342236360256881,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-30},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":30.132151737714807},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.60000000000000053},1.9386286939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.400000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":1.841139181514557},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":32.591078628896014},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.148043055564781},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":3.4430355733312403},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10072.183224794086},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12330.319687435775}]
[null,null,null,null,null,"dic",{"$f":"'1 Linea Base'!M57","v":31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.7254949321865736},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Demanda - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":14.013698630136989},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Escenario Base])*Month_TOU[[#This Row],[Días del mes]]","v":5756.5442582799988},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Generación solar])*Month_TOU[[#This Row],[Días del mes]]","v":10.352853},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":9.288203697950415},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada - Escenario paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":5.6273580678134278},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3.6608456301369872},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":3882.1927095767464},{"$f":"IFERROR(IF(Month_TOU[[#This Row],[Balance neto con paneles solares]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Base + paneles solares])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares]]*Month_TOU[[#This Row],[Energía importada con paneles solares]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares]]-Month_TOU[[#This Row],[Energía importada con paneles solares]])*'1 Linea Base'!$C$152),)","v":2099.158161689646},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía autoconsumida de paneles solares])*Month_TOU[[#This Row],[Días del mes]]","v":4.7254949321865736},1.9324276939495149,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Descarga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":-31},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Carga por hora])*Month_TOU[[#This Row],[Días del mes]]","v":31.398132999999991},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Pérdidas por eficiencia])*Month_TOU[[#This Row],[Días del mes]]","v":0.62000000000000055},1.9452706939495148,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía consumida de la batería])*Month_TOU[[#This Row],[Días del mes]]","v":30.380000000000006},null,{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Excedente solar corregido por precio de exportación])*Month_TOU[[#This Row],[Días del mes]]","v":1.6966084875650422},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía importada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":34.175616120887248},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Energía exportada con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":29.496637490750267},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Balance neto con paneles solares y batería])*Month_TOU[[#This Row],[Días del mes]]","v":4.6789786301369816},{"$f":"SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Costo - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]","v":10561.880179215874},{"$f":"IF(Month_TOU[[#This Row],[Balance neto con paneles solares y batería]]>0,SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]], SUMIF(THoraria[Mes],Month_TOU[[#This Row],[Mes]],THoraria[Ingreso - Paneles solares y baterías])*Month_TOU[[#This Row],[Días del mes]]/Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]*Month_TOU[[#This Row],[Energía importada con paneles solares y batería]]+(Month_TOU[[#This Row],[Energía exportada con paneles solares y batería]]-Month_TOU[[#This Row],[Energía importada con paneles solares y batería]])*'1 Linea Base'!$C$152)","v":12495.618473570132}]
[null,null,null,null,null,"Total",{"$f":"SUBTOTAL(109,Month_TOU[Días del mes])","v":365},{"$f":"SUBTOTAL(109,Month_TOU[Generación solar mensual (kWh)])","v":59.377079817407925},null,{"$f":"SUBTOTAL(109,Month_TOU[Demanda - Escenario Base])","v":165.00000000000003},{"$f":"SUBTOTAL(109,Month_TOU[Costo - Escenario Base])","v":67778.666266845146},{"$f":"SUBTOTAL(109,Month_TOU[Generación solar mensual (kWh)2])","v":139.14351900000003},{"$f":"SUBTOTAL(109,Month_TOU[Energía importada con paneles solares])","v":105.62292018259211},{"$f":"SUBTOTAL(109,Month_TOU[Energía exportada con paneles solares])","v":79.766439182592094},{"$f":"SUBTOTAL(109,Month_TOU[Balance neto con paneles solares])","v":25.856481000000002},{"$f":"SUBTOTAL(109,Month_TOU[Costo - Base + paneles solares])","v":44538.633573973857},{"$f":"SUBTOTAL(109,Month_TOU[Ingreso - Base + paneles solares])","v":29447.796222778692},{"$f":"SUBTOTAL(109,Month_TOU[Energía mensual autoconsumida de paneles solares])","v":59.377079817407925},{"$f":"SUBTOTAL(101,Month_TOU[Carga inicial de la batería])","v":1.9252148013456083},{"$f":"SUBTOTAL(109,Month_TOU[Energía descargada])","v":-365},{"$f":"SUBTOTAL(109,Month_TOU[Energía cargada])","v":366.4384758646504},{"$f":"SUBTOTAL(109,Month_TOU[Pérdidas])","v":7.300000000000006},{"$f":"SUBTOTAL(101,Month_TOU[Carga final de la batería])","v":1.9291082813642928},{"$f":"SUBTOTAL(109,Month_TOU[Carga mensual usada de las baterías])","v":357.70000000000005},{"$f":"SUBTOTAL(109,Month_TOU[Checkpoint])","v":0},null,{"$f":"SUBTOTAL(109,Month_TOU[Energía importada con paneles solares y batería])","v":393.5125968334342},{"$f":"SUBTOTAL(109,Month_TOU[Energía exportada con paneles solares y batería])","v":358.91763996878393},{"$f":"SUBTOTAL(109,Month_TOU[Balance neto con paneles solares y batería])","v":34.594956864650342},{"$f":"SUBTOTAL(109,Month_TOU[Costo - Paneles solares y baterías])","v":121613.9858917316},{"$f":"SUBTOTAL(109,Month_TOU[Ingreso - Paneles solares y baterías])","v":151389.62275550491}]
[]
[]
[]
[]
[null,null,null,null,"Gráfica, Demanda promedio, Generación solar promedio"]
["I've updated this so only the demand and generation columns are averages. Every other column has same formulas above. Removes some slight discrepencies in the numbers. Will need to add it to macro"]
[null,null,null,null,null,"Hora","Tarifa","Precio de importación","Precio de exportación","Demanda - Escenario Base","Costo - Escenario Base","Generación solar","Energía importada con paneles solares","Energía exportada con paneles solares","Balance neto con paneles solares","Costo - Base + paneles solares","Ingreso - Base + paneles solares","Energía autoconsumida de paneles solares","Excedente solar corregido por precio de exportación","¿La batería tiene espacio para carga?","¿Se puede cargar la batería del excedente solar?","¿Es el periodo más barato para cargar la batería?","¿La batería + solar tiene espacio para carga?","¿Se puede cargar la batería con excedentes del futuro?","Carga que se necesita para el siguiente periodo punta","Remanente de excedente solar antes del siguiente periodo punta","Requisito de importación de carga de la red","Energía almacenada + remanente de excedente solar","Demanda pico restante","Carga inicial de la batería","Descarga por hora","Carga por hora","Pérdidas por eficiencia","Carga final de la batería","Energía consumida de la batería","Demanda - solo batería","Energía importada con paneles solares y batería","Energía exportada con paneles solares y batería","Balance neto con paneles solares y batería","Costo - Paneles solares y baterías","Ingreso - Paneles solares y baterías"]
[null,null,null,null,null,"00:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.0797976352450431E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.0797976352450431E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":1.0797976352450431E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":3.3370848972898366},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.4785198654391705E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z352-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z352-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":4.3883926039064852E-3},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.9252148013456083},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH352)","v":1.9252148013456083},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":4.3883926039064852E-3},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.5186368956356916E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.5186368956356916E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.5186368956356916E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":4.693305563447475},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"01:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":8.4732980850981427E-3},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.6186494716298472},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":8.4732980850981427E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":8.4732980850981427E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.6186494716298472},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z353-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z353-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH353)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":8.4732980850981427E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":8.4732980850981427E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.4732980850981427E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.6186494716298472},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"02:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":7.6812734195125113E-3},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.373876426798438},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.6812734195125113E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":7.6812734195125113E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.373876426798438},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z354-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z354-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH354)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":7.6812734195125113E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.6812734195125113E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.6812734195125113E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.373876426798438},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"03:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":7.3116865797363218E-3},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.2596566303294163},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.3116865797363218E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":7.3116865797363218E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.2596566303294163},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z355-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z355-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH355)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":7.3116865797363218E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.3116865797363218E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.3116865797363218E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.2596566303294163},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"04:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":7.4512028952717071E-3},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.3027737639757593},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":7.5000000000000034E-7},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.4504528952717072E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":7.4504528952717072E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.3025419785382595},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":7.5000000000000034E-7},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z356-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z356-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH356)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":7.4512028952717071E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":7.4504528952717072E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":7.4504528952717072E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.3025419785382595},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"05:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":9.0239657325419352E-3},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.7888317937363207},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":6.1500000000000018E-5},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":8.9624657325419344E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":8.9624657325419344E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.7698253878613204},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":6.1500000000000018E-5},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z357-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z357-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH357)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":9.0239657325419352E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":8.9624657325419344E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":8.9624657325419344E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.7698253878613204},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"06:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.2497459352570741E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":3.8623054448987681},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":3.4417499999999999E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":9.0557093525707403E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":9.0557093525707403E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.7986420722112677},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":3.4417499999999999E-3},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z358-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z358-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH358)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.2497459352570741E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":9.0557093525707403E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":9.0557093525707403E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":2.7986420722112677},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"07:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.5385942076173416E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":4.7549830873006851},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.2471750000000004E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":2.9141920761734125E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":2.9141920761734125E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0.90062304711318375},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.2471750000000004E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z359-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z359-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH359)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.5385942076173416E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":2.9141920761734125E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":2.9141920761734125E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0.90062304711318375},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"08:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.5489196352463515E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":4.7868935374388801},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":2.6019750000000005E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":1.0530553647536489E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-1.0530553647536489E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":2.6801259435576883},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.5489196352463515E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":1.0530553647536489E-2},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":5.9866252402948662E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z360-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z360-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":5.9866252402948732E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":-1.0530553647536489E-2},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH360)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.5489196352463515E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":1.0530553647536489E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.0530553647536489E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":2.6801259435576883}]
[null,null,null,null,null,"09:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.5587880279824022E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":4.8173915338088449},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":3.8687249999999999E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":2.3099369720175976E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-2.3099369720175976E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":5.879009037797128},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.5587880279824022E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":2.3099369720175976E-2},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":4.7297436330309174E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z361-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z361-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":3.6766882682772756E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":-1.2568816072639558E-2},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH361)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":1.0530553647536418E-2},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9401337475970513},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":2.6118433927360442E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":1.2568816072639558E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.2568816072639558E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":3.1988830942394575}]
[null,null,null,null,null,"10:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.5699960858009308E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":8.0867162137923625},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.9549500000000017E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":3.3849539141990709E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-3.3849539141990709E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":14.358382137097474},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.5699960858009308E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":5.9866252402948739E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z362-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z362-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.94013374759705126},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH362)","v":1.9401337475970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.8151337475970513},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-0.10680003914199068},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0.15634953914199071},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15634953914199071},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":66.320738387097478}]
[null,null,null,null,null,"11:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.5932965099132359E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":8.2067317470547216},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":5.546025000000001E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":3.9527284900867654E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-3.9527284900867654E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":16.766782527462293},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.5932965099132359E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.18486625240294874},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z363-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z363-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.81513374759705126},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH363)","v":1.8151337475970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.6901337475970513},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-0.10656703490086764},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0.16202728490086765},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.16202728490086765},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":68.729138777462296}]
[null,null,null,null,null,"12:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.6341659987301992E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":8.4172417991845254},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":5.5445250000000008E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":3.9103590012698017E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-3.9103590012698017E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":16.587058570561275},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.6341659987301992E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.30986625240294874},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z364-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z364-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.69013374759705126},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH364)","v":1.6901337475970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.5651337475970513},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-0.106158340012698},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0.161603590012698},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.161603590012698},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":68.549414820561267}]
[null,null,null,null,null,"13:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.6837040499156825E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":8.6724017740050741},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":5.2151250000000003E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":3.5314209500843179E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-3.5314209500843179E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":14.979669671591411},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.6837040499156825E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.43486625240294874},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z365-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z365-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.56513374759705126},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH365)","v":1.5651337475970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.4401337475970513},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-0.10566295950084317},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0.15781420950084318},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-0.15781420950084318},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":66.942025921591409}]
[null,null,null,null,null,"14:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.6659964165052582E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.1487161103080465},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.2446249999999998E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":2.5786285834947416E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-2.5786285834947416E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":6.5628547147095491},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.6659964165052582E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":2.5786285834947416E-2},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.53407996656800127},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z366-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z366-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":-2.5786285834947416E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.53407996656800127},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.44013374759705126},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0.15819178521873223},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH366)","v":1.4401337475970513},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.55986625240294874},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":2},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":0.57652621656800129},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0.53407996656800127},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.53407996656800127},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":165.05594494793274},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"15:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.6558653152174661E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.117406220383411},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":2.7539250000000001E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":1.098059684782534E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":-1.098059684782534E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":2.7946662134416034},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.6558653152174661E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":1.098059684782534E-2},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z367-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z367-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":-3.6766882682772756E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":1},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0.15819178521873223},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH367)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":2},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.6558653152174661E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":1.098059684782534E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-1.098059684782534E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":2.7946662134416034}]
[null,null,null,null,null,"16:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.7899702300387565E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.5318537717534513},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.3842750000000001E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":4.0569523003875646E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":4.0569523003875646E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":1.2537899518159508},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":1.3842750000000001E-2},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z368-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z368-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":-3.6766882682772756E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":1},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0.15819178521873223},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH368)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":2},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.7899702300387565E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":4.0569523003875646E-3},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":4.0569523003875646E-3},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":1.2537899518159508},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"17:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":2.0231538623991883E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":6.2525013750134759},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.0229999999999997E-3},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.6208538623991884E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":1.6208538623991884E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.0092042882634757},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":4.0229999999999997E-3},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z369-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z369-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":-3.6766882682772756E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":1},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0.15819178521873223},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH369)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":2},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":2.0231538623991883E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.6208538623991884E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.6208538623991884E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.0092042882634757},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"18:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":2.5557872173641309E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":13.164316851858949},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":2.085E-4},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":2.5349372173641308E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":2.5349372173641308E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":13.056922932483948},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":2.085E-4},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z370-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z370-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":1},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH370)","v":2},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.875},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-9.6942127826358693E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":9.7150627826358693E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-9.7150627826358693E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":41.209596187954396}]
[null,null,null,null,null,"19:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.1058817422258191E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":21.14852435433497},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":4.1058817422258191E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":4.1058817422258191E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":21.14852435433497},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.125},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z371-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z371-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.875},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH371)","v":1.875},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.75},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-8.14411825777418E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":8.14411825777418E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-8.14411825777418E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":34.545924428782961}]
[null,null,null,null,null,"20:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.8995119858952892E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":25.236345093049632},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":4.8995119858952892E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":4.8995119858952892E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":25.236345093049632},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.25},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z372-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z372-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.75},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH372)","v":1.75},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.625},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-7.3504880141047113E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":7.3504880141047113E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.3504880141047113E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":31.179483820429716}]
[null,null,null,null,null,"21:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Punta"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":515.07875000000001},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":424.1825},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":4.2788475763879834E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":22.039434610864522},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":4.2788475763879834E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":4.2788475763879834E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":22.039434610864522},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":false},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.375},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z373-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z373-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":0},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.625},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH373)","v":1.625},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":-0.125},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":2.5000000000000022E-3},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.5},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0.1225},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":-7.9711524236120157E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":7.9711524236120157E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":-7.9711524236120157E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":0},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":33.812233629288038}]
[null,null,null,null,null,"22:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":3.0227424838709771E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":3.0227424838709771E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":3.0227424838709771E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":9.3417025209849491},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":1},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":0.5},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z374-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z374-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0.42960319394951479},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.5},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH374)","v":1.5},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0.42960319394951479},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":0.45983061878822457},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":0.45983061878822457},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":0.45983061878822457},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":142.10938820229913},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[null,null,null,null,null,"23:00:00",{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Tipo de tarifa],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),\"-\")","v":"Base"},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":309.04725000000002},{"$f":"_xlfn.IFNA(INDEX(Precioseleccionado[Precio Exp],MATCH(BESSGraph[[#This Row],[Hora]],Hora,0)),)","v":254.5095},{"$f":"AVERAGEIFS(THoraria[Demanda - Escenario Base],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":1.7565718652256066E-2},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.4286370437534437},{"$f":"AVERAGEIFS(THoraria[Generación solar],THoraria[Hora],BESSGraph[[#This Row],[Hora]])","v":0},{"$f":"IF(BESSGraph[[#This Row],[Demanda - Escenario Base]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - Escenario Base]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.7565718652256066E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - Escenario Base]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]-BESSGraph[[#This Row],[Energía exportada con paneles solares]]","v":1.7565718652256066E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.4286370437534437},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Demanda - Escenario Base]],BESSGraph[[#This Row],[Generación solar]])","v":0},{"$f":"MIN(IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",BESSGraph[[#This Row],[Energía exportada con paneles solares]]*$T$11,0)),$K$7)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Energía exportada con paneles solares]]>0,TRUE,FALSE)","v":false},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",0,\nIF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Base\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$S$11\n+IF(BESSGraph[[#This Row],[Tarifa]]=\"Base\",1,0)*$S$12\n+IF(AND(BESSGraph[[#This Row],[Tarifa]]=\"Intermedio\",OR(BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]=TRUE,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]>BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]])),1,0)*$T$11)","v":0},{"$f":"IF(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Energía exportada con paneles solares]]<$K$6,TRUE,FALSE)","v":true},{"$f":"IF(BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,TRUE,FALSE)","v":true},{"$f":"MAX($K$6-BESSGraph[[#This Row],[Carga inicial de la batería]]-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]*IF(BESSGraph[[#This Row],[Tarifa]]=\"base\",$S$11,IF(BESSGraph[[#This Row],[Tarifa]]=\"intermedio\",$T$11,0)),0)","v":7.039680605048515E-2},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,SUM(BESSGraph[Excedente solar corregido por precio de exportación]),\nIF(BESSGraph[[#This Row],[Hora]]<$X$9,Z375-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(AND(BESSGraph[[#This Row],[Hora]]>$X$10,BESSGraph[[#This Row],[Hora]]<$X$11),Z375-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]+SUM(BESSGraph[Excedente solar corregido por precio de exportación]),0))))","v":7.0396806050485219E-2},{"$f":"(IF(BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]]>0,BESSGraph[[#This Row],[Carga que se necesita para el siguiente periodo punta]]-BESSGraph[[#This Row],[Remanente de excedente solar antes del siguiente periodo punta]],0)-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]])*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]","v":0},{"$f":"BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11","v":0.92960319394951485},{"$f":"IF(BESSGraph[[#This Row],[Tarifa]]=\"punta\",0,IF(BESSGraph[[#This Row],[Hora]]<$X$10,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<=\"&$X$10),\nIF(BESSGraph[[#This Row],[Hora]]<=$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$12,BESSGraph[Hora],\">=\"&$X$11),\nIF(BESSGraph[[#This Row],[Hora]]>$X$12,SUMIFS(BESSGraph[Energía importada con paneles solares],BESSGraph[Tarifa],\"punta\",BESSGraph[Hora],\"<\"&$X$10,BESSGraph[Hora],\">=\"&$X$9),0))))","v":0},{"$f":"IF(BESSGraph[[#This Row],[Hora]]=0,AVERAGEIFS(THoraria[Carga inicial de la bateria],THoraria[Hora],BESSGraph[[#This Row],[Hora]]),AH375)","v":1.9296031939495148},{"$f":"IF('Solar FV'!$E$18<=100,IF(BESSGraph[[#This Row],[Tarifa]]=\"Punta\",MAX(-$K$12,$K$11-BESSGraph[[#This Row],[Carga inicial de la batería]]),0),IF(OR(AND(BESSGraph[[#This Row],[Tarifa]]=\"punta\",BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11),AND(BESSGraph[[#This Row],[Energía importada con paneles solares]]>0,BESSGraph[[#This Row],[Carga inicial de la batería]]>=$K$11,BESSGraph[[#This Row],[Energía almacenada + remanente de excedente solar]]>BESSGraph[[#This Row],[Demanda pico restante]])),-MIN($K$7,BESSGraph[[#This Row],[Energía importada con paneles solares]],(BESSGraph[[#This Row],[Carga inicial de la batería]]-$K$11)),0))","v":0},{"$f":"MIN(BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],$K$7,$K$6-BESSGraph[[#This Row],[Carga inicial de la batería]])*BESSGraph[[#This Row],[¿La batería tiene espacio para carga?]]*BESSGraph[[#This Row],[¿Se puede cargar la batería del excedente solar?]]*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]+MIN($K$7-BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]],BESSGraph[[#This Row],[Requisito de importación de carga de la red]],$K$6-(BESSGraph[[#This Row],[Carga inicial de la batería]]+BESSGraph[[#This Row],[Excedente solar corregido por precio de exportación]]))*BESSGraph[[#This Row],[¿Es el periodo más barato para cargar la batería?]]*BESSGraph[[#This Row],[¿La batería + solar tiene espacio para carga?]]","v":0},{"$f":"-BESSGraph[[#This Row],[Descarga por hora]]*(1-$K$8)","v":0},{"$f":"SUM(BESSGraph[[#This Row],[Carga inicial de la batería]],BESSGraph[[#This Row],[Descarga por hora]],BESSGraph[[#This Row],[Carga por hora]])","v":1.9296031939495148},{"$f":"-(BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]])","v":0},{"$f":"BESSGraph[[#This Row],[Demanda - Escenario Base]]+BESSGraph[[#This Row],[Carga por hora]]+BESSGraph[[#This Row],[Descarga por hora]]+BESSGraph[[#This Row],[Pérdidas por eficiencia]]","v":1.7565718652256066E-2},{"$f":"IF(BESSGraph[[#This Row],[Demanda - solo batería]]>BESSGraph[[#This Row],[Generación solar]],BESSGraph[[#This Row],[Demanda - solo batería]]-BESSGraph[[#This Row],[Generación solar]],0)","v":1.7565718652256066E-2},{"$f":"IF(BESSGraph[[#This Row],[Generación solar]]>BESSGraph[[#This Row],[Demanda - solo batería]],BESSGraph[[#This Row],[Generación solar]]-BESSGraph[[#This Row],[Demanda - solo batería]],0)","v":0},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]-BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]","v":1.7565718652256066E-2},{"$f":"BESSGraph[[#This Row],[Energía importada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de importación]]","v":5.4286370437534437},{"$f":"BESSGraph[[#This Row],[Energía exportada con paneles solares y batería]]*BESSGraph[[#This Row],[Precio de exportación]]","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Demanda pico",{"$f":"MAX(BESSGraph[Balance neto con paneles solares])","v":4.8995119858952892E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hora pico",{"$f":"INDEX(BESSGraph[Hora],MATCH(O379,BESSGraph[Balance neto con paneles solares],0))","v":"20:00:00"}]

{"sheet":"3 Factibilidad","index":15,"n_rows":84,"n_cols":22,"rows_kept":84,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Evaluación de Factibilidad económica"]
[]
[]
[null,null,"Escenarios de línea base"]
[null,null,"Consumo eléctrico anual",{"$f":"'1 Linea Base'!O58","v":165.00000000000003},"kWh"]
[null,null,"Costo de línea base - Tarifa monomia",{"$f":"Month_Flat[[#Totals],[Costo - Escenario Base]]","v":67990.395000000004},"COP"]
[null,null,"Costo de línea base - Tarifa horaria",{"$f":"Month_TOU[[#Totals],[Costo - Escenario Base]]","v":67778.666266845146},"COP"]
[]
[]
[null,null,"Tasas de referencia"]
[null,null,"Tasa de interés del gobierno",{"$f":"'Top dashboard'!E81","v":3.6999999999999998E-2}]
[null,null,"Inflación",{"$f":"'Top dashboard'!$E$82","v":0.06}]
[null,null,"Tasa de descuento",{"$f":"'Top dashboard'!E88","v":0.12}]
[null,null,"Tipo de cambio COP/USD",{"$f":"'Top dashboard'!E84","v":4000}]
[]
[null,null,"Paneles Solares",null,null,null,null,null,"Año","CAPEX + OPEX","Generación solar (kWh)","Consumo de electricidad - demanda base (kWh)","Costos - Escenario de línea base - Tarifa Monomia","Ahorros - Tarifa monomia","Costos - Escenario de proyecto - Tarifa monomia","Flujo de efectivo neto - Tarifa monomia","Flujo de efectivo acumulado - Tarifa Monomia","Costos - Escenario de línea base - Tarifa Horaria","Ahorros - Tarifa Horaria","Costos - Escenario de proyecto - Tarifa horaria","Flujo de efectivo neto - Tarifa horaria","Flujo de efectivo acumulado - Tarifa Horaria"]
[null,null,null,null,null,null,null,null,0,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I17)","v":-353200.00000000006},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I17)","v":0},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":0},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":0},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":0},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":0},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-353200.00000000006},{"$f":"SUM($P$18:P18)","v":-353200.00000000006},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":0},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":0},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":0},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":-353200.00000000006},{"$f":"SUM($U$18:U18)","v":-353200.00000000006}]
[null,null,"Paneles solares: Datos técnicos",null,null,null,null,null,1,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I18)","v":-3532.0000000000005},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I18)","v":139.14351900000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":67990.395000000004},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":57335.895869697},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":10654.499130303004},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":53803.895869697},{"$f":"SUM($P$18:P19)","v":-299396.10413030308},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":67778.666266845146},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":57157.346287851069},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":10621.319978994077},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":53625.346287851069},{"$f":"SUM($U$18:U19)","v":-299574.65371214901}]
[null,null,"Capacidad instalada Solar PV",{"$f":"'Solar FV'!$E$18","v":0.1},"kWp",null,null,null,2,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I19)","v":-3743.9200000000005},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I19)","v":138.44780140500004},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":72069.818700000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":60472.169373769437},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":11597.649326230567},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":56728.249373769439},{"$f":"SUM($P$18:P20)","v":-242667.85475653363},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":71845.386242855864},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":60283.853129796531},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":11561.533113059333},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":56539.933129796533},{"$f":"SUM($U$18:U20)","v":-243034.72058235249}]
[null,null,"Tiempo de vida de los paneles",{"$f":"'Solar FV'!$E$20","v":20},"años",null,null,null,3,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I20)","v":-3968.5552000000012},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I20)","v":137.75556239797504},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":76394.007822000014},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":63779.997038514637},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":12614.010783485377},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":59811.441838514635},{"$f":"SUM($P$18:P21)","v":-182856.41291801899},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":76156.109417427215},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":63581.379895996412},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":12574.729521430803},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":59612.824695996409},{"$f":"SUM($U$18:U21)","v":-183421.89588635607}]
[null,null,"Tasa de degradación",{"$f":"'Solar FV'!$E$22","v":5.0000000000000001E-3},"%",null,null,null,4,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I21)","v":-4206.668512000002},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I21)","v":137.06678458598515},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":80977.648291320031},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":67268.762876521374},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":13708.885414798657},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":63062.09436452137},{"$f":"SUM($P$18:P22)","v":-119794.31855349762},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":80725.475982472854},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":67059.281376307408},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":13666.194606165445},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":62852.612864307404},{"$f":"SUM($U$18:U22)","v":-120569.28302204866}]
[null,null,"Generación anual de energía solar",{"$f":"_xlfn.IFNA('2A Solar FV'!$R$122,)","v":139.14351900000003},"kWh",null,null,null,5,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I22)","v":-4459.0686227200013},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I22)","v":136.38145066305523},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":85836.307188799226},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":70948.364205867096},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":14887.942982932131},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":66489.29558314709},{"$f":"SUM($P$18:P23)","v":-53305.022970350532},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":85569.004541421236},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":70727.424067591433},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":14841.580473829803},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":66268.355444871428},{"$f":"SUM($U$18:U23)","v":-54300.927577177237}]
[null,null,null,null,null,null,null,null,6,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I23)","v":-4726.612740083202},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I23)","v":135.69954340973996},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":90986.48562012719},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":74829.239727928056},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":16157.245892199135},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":70102.626987844851},{"$f":"SUM($P$18:P24)","v":16797.604017494319},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":90703.144813906518},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":74596.214164088698},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":16106.930649817819},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":69869.601424005494},{"$f":"SUM($U$18:U24)","v":15568.673846828257}]
[null,null,"Paneles solares: Costos de inversión y mantenimiento",null,null,null,null,null,7,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I24)","v":-5010.2095044881944},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I24)","v":135.02104569269127},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":96445.674757334826},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":78922.399141045724},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":17523.275616289102},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":73912.189636557523},{"$f":"SUM($P$18:P25)","v":90709.793654051842},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":96145.333502740905},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":78676.62707886436},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":17468.706423876545},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":73666.417574376159},{"$f":"SUM($U$18:U25)","v":89235.091421204415}]
[null,null,"Costo del sistema solar fotovoltaico",{"$f":"'Solar FV'!E27","v":883},"USD/kWp",null,null,null,8,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I25)","v":-5310.8220747574869},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I25)","v":134.34594046422779},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":102232.41524277494},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":83239.454374060937},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":18992.960868713999},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":77928.632299303456},{"$f":"SUM($P$18:P26)","v":168638.4259533553},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":101914.05351290538},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":82980.238580078236},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":18933.814932827139},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":77669.416505320754},{"$f":"SUM($U$18:U26)","v":166904.50792652517}]
[null,null,"O&M como % del CAPEX",{"$f":"'Solar FV'!E31","v":0.01},null,null,null,null,9,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I26)","v":-5629.4713992429361},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I26)","v":133.67421076190666},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":108366.36015734142},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":87792.652528322054},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":20573.707629019365},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":82163.181129079123},{"$f":"SUM($P$18:P27)","v":250801.60708243441},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":108028.89672367969},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":87519.257630408509},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":20509.63909327118},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":81889.786231165577},{"$f":"SUM($U$18:U27)","v":248794.29415769075}]
[null,null,"Costo de los paneles solares",{"$f":"D20*D26","v":88.300000000000011},"USD",null,null,null,10,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I27)","v":-5967.239683197512},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I27)","v":133.00583970809711},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":114868.3417667819},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":92594.910621621253},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":22273.431145160648},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":86627.670938423747},{"$f":"SUM($P$18:P28)","v":337429.27802085818},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":114510.63052710047},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":92306.561022791837},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":22204.069504308631},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":86339.321339594331},{"$f":"SUM($U$18:U28)","v":335133.61549728509}]
[null,null,"CAPEX Solar PV",{"$f":"D28*D15","v":353200.00000000006},"COP",null,null,null,11,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I28)","v":-6325.2740641893633},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I28)","v":132.34081050955663},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":121760.44227278883},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":97659.852232623962},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":24100.590040164869},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":91334.5781684346},{"$f":"SUM($P$18:P29)","v":428763.8561892928},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":121381.26835872651},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":97355.729910738577},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":24025.538447987929},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":91030.455846549215},{"$f":"SUM($U$18:U29)","v":426164.07134383428}]
[null,null,"OPEX Solar PV",{"$f":"D29*D27","v":3532.0000000000005},"COP",null,null,null,12,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I29)","v":-6704.7905080407263},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I29)","v":131.67910645700886},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":129066.06880915618},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":103001.84614974851},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":26064.222659407664},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":96297.05564170779},{"$f":"SUM($P$18:P30)","v":525060.91183100059},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":128664.14446025013},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":102681.08833685599},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":25983.056123394141},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":95976.297828815266},{"$f":"SUM($U$18:U30)","v":522140.36917264957}]
[null,null,null,null,null,null,null,null,13,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I30)","v":-7107.0779385231699},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I30)","v":131.02071092472383},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":136810.03293770555},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":108636.04713413978},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":28173.985803565767},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":101528.96919561661},{"$f":"SUM($P$18:P31)","v":626589.88102661725},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":136383.99312786513},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":108297.74386888204},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":28086.249258983094},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":101190.66593035887},{"$f":"SUM($U$18:U31)","v":623331.03510300838}]
[null,null,"Energía: Costos anuales",null,null,null,null,null,14,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I31)","v":-7533.5026148345605},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I31)","v":130.36560737010021},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":145018.63491396789},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":114578.43891237723},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":30440.196001590666},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":107044.93629754266},{"$f":"SUM($P$18:P32)","v":733634.8173241599},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":144567.03271553706},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":114221.6304585099},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":30345.402257027163},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":106688.12784367533},{"$f":"SUM($U$18:U32)","v":730019.1629466837}]
[null,null,"Costo con Energía solar - Tarifa monomia",{"$f":"Month_Flat[[#Totals],[Costo - Base + paneles solares]]-Month_Flat[[#Totals],[Ingreso - Base + paneles solares]]","v":16454.875288343552},"COP",null,null,null,15,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I32)","v":-7985.5127717246341},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I32)","v":129.7137793332497},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":153719.75300880597},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":120845.87952088423},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":32873.873487921737},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":112860.3667491596},{"$f":"SUM($P$18:P33)","v":846495.18407331954},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":153241.05467846929},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":120469.55364459037},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":32771.501033878914},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":112484.04087286573},{"$f":"SUM($U$18:U33)","v":842503.20381954941}]
[null,null,"Costo con Energía solar - Tarifa horaria",{"$f":"Month_TOU[[#Totals],[Costo - Base + paneles solares]]-Month_TOU[[#Totals],[Ingreso - Base + paneles solares]]","v":15090.837351195165},"COP",null,null,null,16,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I33)","v":-8464.6435380281146},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I33)","v":129.06521043658347},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":162942.93818933438},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":127456.14913067665},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":35486.789058657727},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":118991.50559264854},{"$f":"SUM($P$18:P34)","v":965486.68966596806},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":162435.51795917746},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":127059.23822894951},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":35376.27973022795},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":118594.5946909214},{"$f":"SUM($U$18:U34)","v":961097.79851047078}]
[null,null,null,null,null,null,null,null,17,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I34)","v":-8972.5221503098001},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I34)","v":128.41988438440055},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":172719.5144806944},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":134428.00048812464},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":38291.513992569759},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":125455.47833781484},{"$f":"SUM($P$18:P35)","v":1090942.1680037829},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":172181.64903672808},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":134009.37856007303},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":38172.270476655045},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":125036.85640976323},{"$f":"SUM($U$18:U35)","v":1086134.6549202341}]
[null,null,"Cálculos LCOE",null,null,null,null,null,18,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I35)","v":-9510.8734793283875},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I35)","v":127.77778496247853},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":183082.68534953607},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":141781.21211482506},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":41301.473234711011},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":132270.33863549668},{"$f":"SUM($P$18:P36)","v":1223212.5066392794},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":182512.54797893178},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":141339.69156730903},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":41172.85641162275},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":131828.81808798065},{"$f":"SUM($U$18:U36)","v":1217963.4730082147}]
[null,null,"Valor presente flujo de caja de costos",{"$f":"NPV(D14,J19:J43)-J18","v":309194.93132450606},"COP",null,null,null,19,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I36)","v":-10081.525888088092},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I36)","v":127.13889603766614},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":194067.64647050825},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":149536.644417506},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":44531.002053002245},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":139455.1185294179},{"$f":"SUM($P$18:P37)","v":1362667.6251686974},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":193463.30085766769},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":149070.97269604084},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":44392.32816162685},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":138989.44680795274},{"$f":"SUM($U$18:U37)","v":1356952.9198161676}]
[null,null,"Valor presente generación solar",{"$f":"NPV(D14,K19:K43)","v":1055.3812042046891},"kWh",null,null,null,20,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I37)","v":-10686.417441373378},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I37)","v":126.50320155747781},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":205711.70525873874},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":157716.29886714357},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":47995.40639159517},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":147029.8814257702},{"$f":"SUM($P$18:P38)","v":1509697.5065944677},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":205071.09890912779},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":157225.15490251427},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":47845.944006613514},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":146538.7374611409},{"$f":"SUM($U$18:U38)","v":1503491.6572773084}]
[null,null,null,null,null,null,null,null,21,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I38)","v":-11327.60248785578},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I38)","v":125.87068554969042},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":218054.40757426308},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":166343.38041517636},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":51711.02715908672},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":155015.77792732057},{"$f":"SUM($P$18:P39)","v":1664713.2845217884},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":217375.36484367543},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":165825.37087568178},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":51549.993967993651},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":154497.76838782598},{"$f":"SUM($U$18:U39)","v":1657989.4256651343}]
[null,null,"Indicadores financieros","Tarifa Monomia","Tarifa Horaria",null,null,null,22,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I39)","v":-12007.25863712713},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I39)","v":125.24133212194198},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":231137.67202871889},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":175442.36332388653},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":55695.308704832365},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":163435.10468675941},{"$f":"SUM($P$18:P40)","v":1828148.3892085478},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":230417.88673429601},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":174896.01866258163},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":55521.868071714387},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":162888.76002545451},{"$f":"SUM($U$18:U40)","v":1820878.1856905888}]
[null,null,"Tiempo de retorno de la inversión simple",{"$f":"IFERROR(-J18/(N19+J19),0)","v":6.5645803949844925},{"$f":"IFERROR(-J18/(S19+J19),0)","v":6.5864376540169447},"años",null,null,23,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I40)","v":-12727.694155354759},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I40)","v":124.61512546133227},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":245005.93235044205},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":185039.06059770315},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":59966.871752738894},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":172311.3664423484},{"$f":"SUM($P$18:P41)","v":2000459.7556508961},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":244242.95993835377},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":184462.83088342487},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":59780.129054928897},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":171735.13672807012},{"$f":"SUM($U$18:U41)","v":1992613.322418659}]
[null,null,"Valor presente neto (VPN)",{"$f":"IFERROR(NPV(D14,P19:P43)+P18,\"\")","v":285270.23662705993},{"$f":"IFERROR(NPV(D14,U19:U43)+U18,\"\")","v":283144.94184385979},"COP",null,null,24,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I41)","v":-13491.355804676046},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I41)","v":123.99204983402561},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":259706.28829146861},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":195160.6972123975},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":64545.591079071106},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":181669.34140772145},{"$f":"SUM($P$18:P42)","v":2182129.0970586175},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":258897.53753465504},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":194552.94773274823},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":64344.589801906812},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":181061.59192807219},{"$f":"SUM($U$18:U42)","v":2173674.9143467313}]
[null,null,"Tasa Interna de Retorno (TIR)",{"$f":"IFERROR(IRR('3 Factibilidad'!P18:P43),\"no IRR\")","v":0.20077562400714655},{"$f":"IFERROR(IRR('3 Factibilidad'!U18:U43),\"no IRR\")","v":0.20022024580325626},"%",null,null,25,{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,-$D$29,-$D$30*(1+$D$13)^I42)","v":-14300.837152956607},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I42)","v":123.37208958485547},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":275288.66558895668},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$7/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":205835.98734991564},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Monomia]]-SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":69452.678239041037},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":191535.15019695903},{"$f":"SUM($P$18:P43)","v":2373664.2472555768},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":274431.3897867343},{"$f":"IF(SolarFinance[[#This Row],[Año]]=0,0,SolarFinance[[#This Row],[Generación solar (kWh)]]*$D$8/$D$6*(1+$D$13)^(SolarFinance[[#This Row],[Año]]-1))","v":205194.99397372952},{"$f":"SolarFinance[[#This Row],[Costos - Escenario de línea base - Tarifa Horaria]]-SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":69236.395813004783},{"$f":"SolarFinance[[#This Row],[CAPEX + OPEX]]+SolarFinance[[#This Row],[Ahorros - Tarifa Horaria]]","v":190894.15682077291},{"$f":"SUM($U$18:U43)","v":2364569.0711675044}]
[null,null,"Costo nivelado de electricidad (LCOE) ",{"$f":"IFERROR(D37/D38,0)","v":292.96990517990912},{"$f":"IFERROR(D37/D38,0)","v":292.96990517990912},"COP/kWh",null,null,null,null,null,null,{"$f":"NPV(D10,-SolarFinance[Costos - Escenario de línea base - Tarifa Monomia])","v":-3730259.8420715649}]
[null,null,"Costo por kW de capacidad instalada",{"$f":"IFERROR(D29/D20,0)","v":3532000.0000000005},{"$f":"IFERROR(D29/D20,0)","v":3532000.0000000005},"COP/kW"]
[]
[]
[null,null,"Paneles solares con baterías",null,null,null,null,null,"Año","CAPEX + OPEX","Generación solar (kWh)","Consumo de electricidad - demanda base (kWh)","Costos - Escenario de línea base - Tarifa monomia","Ahorros - Tarifa monomia","Costos - Escenario de proyecto - Tarifa monomia","Flujo de efectivo neto - Tarifa monomia","Flujo de efectivo acumulado - Tarifa Monomia","Costos - Escenario de línea base - Tarifa horaria","Ahorros - Tarifa horaria","Costos - Escenario de proyecto - Tarifa Horaria","Flujo de efectivo neto - Tarifa horaria","Flujo de efectivo acumulado - Tarifa Horaria"]
[null,null,"Bateria: Datos técnicos",null,null,null,null,null,0,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I48)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-5353200},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I48)","v":0},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":0},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":0},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":0},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":0},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-5353200},{"$f":"SUM($P$49:P49)","v":-5353200},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":0},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":0},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":0},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":-5353200},{"$f":"SUM($U$49:U49)","v":-5353200}]
[null,null,"Límite de capacidad de energía",{"$f":"Baterías!$E$16","v":2},"kWh",null,null,null,1,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I49)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-53532},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I49)","v":139.14351900000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":67990.395000000004},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":56131.883341122346},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":11858.511658877658},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":2599.8833411223459},{"$f":"SUM($P$49:P50)","v":-5350600.1166588776},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":67778.666266845146},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":97554.303130618457},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-29775.63686377331},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":44022.303130618457},{"$f":"SUM($U$49:U50)","v":-5309177.6968693817}]
[null,null,"Límite de capacidad de potencia",{"$f":"Baterías!$E$17","v":1},"kW",null,null,null,2,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I50)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-56743.920000000006},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I50)","v":138.44780140500004},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":72069.818700000003},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":59499.796341589681},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":12570.022358410319},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":2755.8763415896756},{"$f":"SUM($P$49:P51)","v":-5347844.2403172879},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":71845.386242855864},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":103407.56131845557},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-31562.175075599709},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":46663.641318455564},{"$f":"SUM($U$49:U51)","v":-5262514.0555509264}]
[null,null,"Estado mínimo de carga",{"$f":"Baterías!$E$18","v":0.5},"%",null,null,null,3,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I51)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-60148.55520000001},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I51)","v":137.75556239797504},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":76394.007822000014},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":63069.784122085075},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":13324.223699914939},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":2921.2289220850653},{"$f":"SUM($P$49:P52)","v":-5344923.0113952029},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":76156.109417427215},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":109612.01499756292},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-33455.905580135695},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":49463.459797562908},{"$f":"SUM($U$49:U52)","v":-5213050.5957533633}]
[null,null,"Descarga promedio anual de la bateria",{"$f":"-Month_TOU[[#Totals],[Energía descargada]]","v":365},"kWh",null,null,null,4,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I52)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-63757.468512000014},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I52)","v":137.06678458598515},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":80977.648291320031},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":66853.971169410186},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":14123.677121909837},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":3096.5026574101721},{"$f":"SUM($P$49:P53)","v":-5341826.5087377932},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":80725.475982472854},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":116188.73589741669},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-35463.259914943839},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":52431.267385416671},{"$f":"SUM($U$49:U53)","v":-5160619.3283679467}]
[null,null,"Número de ciclos de carga y descarga",{"$f":"Baterías!$E$21","v":1000},"ciclos",null,null,null,5,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I53)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-5067582.9166227197},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I53)","v":136.38145066305523},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":85836.307188799226},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":70865.209439574799},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":14971.097749224427},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-4996717.707183145},{"$f":"SUM($P$49:P54)","v":-10338544.215920938},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":85569.004541421236},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":123160.06005126171},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-37591.055509840473},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":-4944422.8565714583},{"$f":"SUM($U$49:U54)","v":-10105042.184939405}]
[null,null,"Tiempo de vida de la batería",{"$f":"IFERROR(ROUNDDOWN(D50*D54/D53,0),0)","v":5},"años",null,null,null,6,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I54)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-71637.891620083232},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I54)","v":135.69954340973996},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":90986.48562012719},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":75117.122005949292},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":15869.363614177893},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":3479.2303858660598},{"$f":"SUM($P$49:P55)","v":-10335064.985535072},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":90703.144813906518},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":130549.66365433743},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-39846.518840430908},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":58911.772034254202},{"$f":"SUM($U$49:U55)","v":-10046130.412905151}]
[null,null,null,null,null,null,null,null,7,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I55)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-75936.165117288227},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I55)","v":135.02104569269127},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":96445.674757334826},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":79624.149326306258},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":16821.525431028567},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":3687.9842090180318},{"$f":"SUM($P$49:P56)","v":-10331377.001326054},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":96145.333502740905},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":138382.64347359765},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-42237.309970856761},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":62446.478356309424},{"$f":"SUM($U$49:U56)","v":-9983683.9345488418}]
[null,null,"Batería: Costos de inversión y mantenimiento",null,null,null,null,null,8,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I56)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-80492.335024325526},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I56)","v":134.34594046422779},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":102232.41524277494},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":84401.598285884655},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":17830.816956890285},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":3909.2632615591283},{"$f":"SUM($P$49:P57)","v":-10327467.738064496},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":101914.05351290538},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":146685.60208201356},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-44771.54856910817},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":66193.267057688034},{"$f":"SUM($U$49:U57)","v":-9917490.6674911529}]
[null,null,"Costo de la batería",{"$f":"Baterías!E26","v":450},"USD/kWh",null,null,null,9,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I57)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-85321.875125785053},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I57)","v":133.67421076190666},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":108366.36015734142},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":89465.694183037718},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":18900.665974303702},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":4143.8190572526655},{"$f":"SUM($P$49:P58)","v":-10323323.919007244},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":108028.89672367969},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":155486.73820693436},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-47457.841483254662},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":70164.863081149306},{"$f":"SUM($U$49:U58)","v":-9847325.8044100031}]
[null,null,"Costo del inversor de la batería",{"$f":"Baterías!E27","v":350},"USD/kW",null,null,null,10,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I58)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-5090441.1876333319},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I58)","v":133.00583970809711},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":114868.3417667819},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":94833.63583401998},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":20034.705932761921},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-4995607.5517993122},{"$f":"SUM($P$49:P59)","v":-15318931.470806556},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":114510.63052710047},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":164815.94249935041},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-50305.31197224994},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":-4925625.2451339811},{"$f":"SUM($U$49:U59)","v":-14772951.049543984}]
[null,null,"O&M como % del CAPEX",{"$f":"Baterías!E31","v":0.01},null,null,null,null,11,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I59)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-95867.658891332088},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I59)","v":132.34081050955663},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":121760.44227278883},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":100523.65398406119},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":21236.788288727639},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":4655.9950927291065},{"$f":"SUM($P$49:P60)","v":-15314275.475713827},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":121381.26835872651},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":174704.89904931144},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-53323.630690584941},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":78837.240157979351},{"$f":"SUM($U$49:U60)","v":-14694113.809386006}]
[null,null,"Costo de la batería",{"$f":"D58*D50","v":900},"USD",null,null,null,12,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I60)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-101619.71842481203},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I60)","v":131.67910645700886},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":129066.06880915618},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":106555.07322310488},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":22510.9955860513},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":4935.354798292843},{"$f":"SUM($P$49:P61)","v":-15309340.120915534},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":128664.14446025013},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":185187.19299227017},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-56523.048532020046},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":83567.474567458135},{"$f":"SUM($U$49:U61)","v":-14610546.334818548}]
[null,null,"Costo del inversor de la batería",{"$f":"D59*D51","v":350},"USD",null,null,null,13,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I61)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-107716.90153030076},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I61)","v":131.02071092472383},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":136810.03293770555},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":112948.37761649117},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":23861.655321214381},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":5231.4760861904069},{"$f":"SUM($P$49:P62)","v":-15304108.644829344},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":136383.99312786513},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":196298.42457180639},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-59914.431443941248},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":88581.523041505628},{"$f":"SUM($U$49:U62)","v":-14521964.811777042}]
[null,null,"CAPEX Baterias",{"$f":"SUM(D61:D62)*D15","v":5000000},"COP",null,null,null,14,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I62)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-114179.91562211882},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I62)","v":130.36560737010021},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":145018.63491396789},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":119725.28027348065},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":25293.354640487247},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":5545.3646513618296},{"$f":"SUM($P$49:P63)","v":-15298563.280177983},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":144567.03271553706},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":208076.3300461148},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-63509.297330577734},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":93896.414423995986},{"$f":"SUM($U$49:U63)","v":-14428068.397353046}]
[null,null,"OPEX Baterias",{"$f":"D63*D60","v":50000},"COP",null,null,null,15,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I63)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-5121030.7105594464},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I63)","v":129.7137793332497},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":153719.75300880597},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":126908.7970898895},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":26810.955918916479},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-4994121.9134695567},{"$f":"SUM($P$49:P64)","v":-20292685.193647541},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":153241.05467846929},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":220560.90984888168},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-67319.855170412397},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":-4900469.8007105645},{"$f":"SUM($U$49:U64)","v":-19328538.198063612}]
[null,null,null,null,null,null,null,null,16,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I64)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-128292.55319301273},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I64)","v":129.06521043658347},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":162942.93818933438},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":134523.32491528289},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":28419.613274051477},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":6230.7717222701613},{"$f":"SUM($P$49:P65)","v":-20286454.421925273},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":162435.51795917746},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":233794.56443981463},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-71359.04648063716},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":105502.01124680189},{"$f":"SUM($U$49:U65)","v":-19223036.186816812}]
[null,null,"Paneles solares + baterías: Costos totales",null,null,null,null,null,17,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I65)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-135990.10638459347},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I65)","v":128.41988438440055},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":172719.5144806944},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":142594.72441019985},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":30124.790070494557},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":6604.6180256063817},{"$f":"SUM($P$49:P66)","v":-20279849.803899668},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":172181.64903672808},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":247822.23830620345},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-75640.589269475371},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":111832.13192160998},{"$f":"SUM($U$49:U66)","v":-19111204.0548952}]
[null,null,"Costo total Solar + baterias",{"$f":"SUM(D28,D61,D62)","v":1338.3},"USD",null,null,null,18,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I66)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-144149.51276766908},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I66)","v":127.77778496247853},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":183082.68534953607},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":151150.40787481185},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":31932.277474724233},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":7000.8951071427728},{"$f":"SUM($P$49:P67)","v":-20272848.908792526},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":182512.54797893178},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":262691.57260457566},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-80179.024625643899},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":118542.05983690658},{"$f":"SUM($U$49:U67)","v":-18992661.995058294}]
[null,null,"CAPEX Total",{"$f":"SUM(D29,D63)","v":5353200},"COP",null,null,null,19,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I67)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-152798.48353372922},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I67)","v":127.13889603766614},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":194067.64647050825},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":160219.43234730055},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":33848.21412320769},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":7420.9488135713327},{"$f":"SUM($P$49:P68)","v":-20265427.959978953},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":193463.30085766769},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":278453.06696085021},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-84989.766103182526},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":125654.58342712099},{"$f":"SUM($U$49:U68)","v":-18867007.411631174}]
[null,null,"OPEX Total",{"$f":"SUM(D64,D30)","v":53532},"COP",null,null,null,20,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I68)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-5161966.3925457532},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I68)","v":126.50320155747781},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":205711.70525873874},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":169832.5982881386},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":35879.106970600151},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":-4992133.7942576148},{"$f":"SUM($P$49:P69)","v":-25257561.754236568},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":205071.09890912779},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":295160.25097850128},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-90089.152069373493},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":-4866806.1415672516},{"$f":"SUM($U$49:U69)","v":-23733813.553198427}]
[null,null,null,null,null,null,null,null,21,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I69)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-171684.37609849818},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I69)","v":125.87068554969042},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":218054.40757426308},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":180022.55418542691},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":38031.853388836164},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":8338.1780869287322},{"$f":"SUM($P$49:P70)","v":-25249223.576149639},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":217375.36484367543},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":312869.86603721132},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-95494.501193535907},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":141185.48993871314},{"$f":"SUM($U$49:U70)","v":-23592628.063259713}]
[null,null,"Energía: Costos anuales",null,null,null,null,null,22,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I70)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-181985.43866440811},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I70)","v":125.24133212194198},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":231137.67202871889},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":190823.90743655254},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":40313.764592166342},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":8838.4687721444352},{"$f":"SUM($P$49:P71)","v":-25240385.107377496},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":230417.88673429601},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":331642.05799944408},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-101224.17126514808},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":149656.61933503597},{"$f":"SUM($U$49:U71)","v":-23442971.443924677}]
[null,null,"Costo de solar + baterias - Tarifa monomia",{"$f":"Month_Flat[[#Totals],[Costo - paneles solares y baterias]]-Month_Flat[[#Totals],[Ingreso - paneles solares y baterias]]","v":11858.511658877658},null,null,null,null,23,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I71)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-192904.56498427261},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I71)","v":124.61512546133227},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":245005.93235044205},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":202273.34188274574},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":42732.590467696326},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":9368.7768984731229},{"$f":"SUM($P$49:P72)","v":-25231016.330479022},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":244242.95993835377},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":351540.58147941076},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-107297.62154105697},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":158636.01649513814},{"$f":"SUM($U$49:U72)","v":-23284335.427429538}]
[null,null,"Costo de solar + baterias - Tarifa horaria",{"$f":"Month_TOU[[#Totals],[Costo - Paneles solares y baterías]]-Month_TOU[[#Totals],[Ingreso - Paneles solares y baterías]]","v":-29775.63686377331},null,null,null,null,24,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I72)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-204478.83888332898},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I72)","v":123.99204983402561},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":259706.28829146861},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":214409.74239571049},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":45296.545895758107},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":9930.903512381512},{"$f":"SUM($P$49:P73)","v":-25221085.426966641},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":258897.53753465504},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":372633.01636817545},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-113735.47883352039},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":168154.17748484647},{"$f":"SUM($U$49:U73)","v":-23116181.249944691}]
[null,null,null,null,null,null,null,null,25,{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,-$D$68,-$D$69*(1+$D$13)^I73)+IF(OR(BESSFinance[[#This Row],[Año]]=$D$55,BESSFinance[[#This Row],[Año]]=$D$55*2,BESSFinance[[#This Row],[Año]]=$D$55*3,BESSFinance[[#This Row],[Año]]=$D$55*4),-$D$63,0)","v":-216747.5692163287},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$23*(1-$D$22)^I73)","v":123.37208958485547},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$6)","v":165.00000000000003},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$7*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":275288.66558895668},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa monomia]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa monomia]]","v":227274.32693945308},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$72*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":48014.338649503588},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa monomia]]","v":10526.757723124378},{"$f":"SUM($P$49:P74)","v":-25210558.669243518},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$8*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":274431.3897867343},{"$f":"BESSFinance[[#This Row],[Costos - Escenario de línea base - Tarifa horaria]]-BESSFinance[[#This Row],[Costos - Escenario de proyecto - Tarifa Horaria]]","v":394990.99735026591},{"$f":"IF(BESSFinance[[#This Row],[Año]]=0,0,$D$73*(1+$D$13)^(BESSFinance[[#This Row],[Año]]-1))","v":-120559.60756353161},{"$f":"BESSFinance[[#This Row],[CAPEX + OPEX]]+BESSFinance[[#This Row],[Ahorros - Tarifa horaria]]","v":178243.42813393721},{"$f":"SUM($U$49:U74)","v":-22937937.821810752}]
[null,null,"Cálculos LCOE"]
[null,null,"Valor presente flujo de caja de costos",{"$f":"NPV(D14,J50:J74)-J49","v":-1192568.9727546442},"COP"]
[null,null,"Valor presente generación solar",{"$f":"NPV(D14,K50:K74)","v":1055.3812042046891},"kWh"]
[]
[null,null,"Indicadores financieros","Tarifa Monomia","Tarifa Horaria"]
[null,null,"Tiempo de retorno de la inversión simple",{"$f":"IFERROR(D68/(J50+N50),)","v":2059.0154624742017},{"$f":"IFERROR(D68/(J50+S50),)","v":121.60199760826994},"años"]
[null,null,"Valor presente neto (VPN)",{"$f":"NPV($D$14,P50:P74)+P49","v":-11199623.734557901},{"$f":"NPV($D$14,U50:U74)+U49","v":-10683543.20580877},"COP"]
[null,null,"Tasa Interna de Retorno (TIR)",{"$f":"IFERROR(IRR(BESSFinance[Flujo de efectivo neto - Tarifa monomia]),\"no TIR\")","v":"no TIR"},{"$f":"IFERROR(IRR(BESSFinance[Flujo de efectivo neto - Tarifa horaria]),\"no TIR\")","v":"no TIR"},"%"]
[null,null,"Costo nivelado de electricidad (LCOE) ",{"$f":"IFERROR(D76/D77,)","v":-1129.9888305793133},{"$f":"IFERROR(D76/D77,)","v":-1129.9888305793133},"COP/kWh"]
[null,null,"Costo por kW de capacidad instalada",{"$f":"IFERROR(D68/(D20+D51),)","v":4866545.4545454541},{"$f":"IFERROR(D68/(D20+D51),)","v":4866545.4545454541},"COP/kW"]

{"sheet":"4 EV","index":16,"n_rows":277,"n_cols":49,"rows_kept":277,"cut":false,"hidden":true,"merged":[[21,12,22,12],[114,12,114,16],[114,17,114,21],[144,12,144,16],[144,17,144,21],[24,11,24,15],[24,16,24,20],[54,12,54,16],[54,17,54,21],[84,12,84,16],[84,17,84,21]]}
[]
[null,"Cálculo Vehículos Eléctricos"]
[]
[]
[]
[null,null,"Cálculos"]
[]
[null,null,null,"Estado de carga inicial",null,null,null,null,null,null,null,null,"Características de los EVs"]
[null,null,null,null,null,"Carga estándar",null,null,"Carga inteligente",null,null,null,null,"Unidades"]
[null,null,null,null,null,"Estado de carga inicial","Estado de carga final","Diferencia","Estado de carga inicial","Estado de carga final","Diferencia",null,"Nombre del tipo de carro",null,{"$f":"EV!F16","v":0},{"$f":"EV!G16","v":0},{"$f":"EV!H16","v":0},{"$f":"EV!I16","v":0},{"$f":"EV!J16","v":0}]
[null,null,null,null,{"$f":"'4 EV'!O10","v":0},0,{"$f":"O50","v":0},{"$f":"F11-G11","v":0},0,{"$f":"T50","v":0},{"$f":"I11-J11","v":0},null,"Número de carros por tipo",null,{"$f":"EV!F17","v":0},{"$f":"EV!G17","v":0},{"$f":"EV!H17","v":0},{"$f":"EV!I17","v":0},{"$f":"EV!J17","v":0}]
[null,null,null,null,{"$f":"'4 EV'!P10","v":0},0,{"$f":"P80","v":0},{"$f":"F12-G12","v":0},0,{"$f":"U80","v":0},{"$f":"I12-J12","v":0},null,"Capacidad utilizable de la bateria","kWh",{"$f":"EV!F18","v":0},{"$f":"EV!G18","v":0},{"$f":"EV!H18","v":0},{"$f":"EV!I18","v":0},{"$f":"EV!J18","v":0}]
[null,null,null,null,{"$f":"'4 EV'!Q10","v":0},0,{"$f":"P110","v":0},0,0,{"$f":"U110","v":0},0,null,"Capacidad del centro de carga","kW",{"$f":"EV!F19","v":0},{"$f":"EV!G19","v":0},{"$f":"EV!H19","v":0},{"$f":"EV!I19","v":0},{"$f":"EV!J19","v":0}]
[null,null,null,null,{"$f":"'4 EV'!R10","v":0},0,{"$f":"P140","v":0},0,0,{"$f":"U140","v":0},0,null,"Eficiencia","km/kWh",{"$f":"EV!F20","v":0},{"$f":"EV!G20","v":0},{"$f":"EV!H20","v":0},{"$f":"EV!I20","v":0},{"$f":"EV!J20","v":0}]
[null,null,null,null,{"$f":"'4 EV'!S10","v":0},0,{"$f":"P170","v":0},0,0,{"$f":"U170","v":0},0,null,"Rango máximo de recorrido","km",{"$f":"EV!F21","v":0},{"$f":"EV!G21","v":0},{"$f":"EV!H21","v":0},{"$f":"EV!I21","v":0},{"$f":"EV!J21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estado de carga mínimo","%",{"$f":"EV!F22","v":0},{"$f":"EV!G22","v":0},{"$f":"EV!H22","v":0},{"$f":"EV!I22","v":0},{"$f":"EV!J22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Energía mínima requerida","kWh",{"$f":"EV!F23","v":0},{"$f":"EV!G23","v":0},{"$f":"EV!H23","v":0},{"$f":"EV!I23","v":0},{"$f":"EV!J23","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estado de carga inicial (estándar)",null,{"$f":"TRANSPOSE(F11:F15)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Estado de carga inicial (inteligente)",null,{"$f":"TRANSPOSE(I11:I15)","v":0},0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Si alguno de los siguientes valores aparece \"Si\", puede que requiera incrementar la capacidad de conexión para el suministro de esta demanda.",null,{"$f":"IF(O$12<O19<O$17,\"Si\",\"No\")","v":"No"},{"$f":"IF(P$12<P19<P$17,\"Si\",\"No\")","v":"No"},"No","No","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(O$12<O20<O$17,\"Si\",\"No\")","v":"No"},{"$f":"IF(P$12<P20<P$17,\"Si\",\"No\")","v":"No"},"No","No","No"]
[null,null,null,{"$f":"EV!F16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Carga estándar",null,null,null,null,"Carga inteligente"]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Demanda - Escenario Base","Espacio libre de carga por carro- estandar","Espacio libre de carga por carro - carga inteligente","Indicador","Carga restante necesaria","Estado de carga inicial","Estado de carga final","Carga de energía -  estándar","Costo - Tarifa monomia","Costo - Tarifa Horaria","Estado de carga inicial ","Estado de carga final ","Carga de energía -  inteligente","Costo - Tarifa monomia ","Costo - Tarifa Horaria "]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P12","v":1.0797976352450431E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E27>=EV!F$30,$E27<EV!F$31),AND($E27>=EV!F$34,$E27<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"$F$11","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"$I$11","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P13","v":8.4732980850981427E-3},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E28>=EV!F$30,$E28<EV!F$31),AND($E28>=EV!F$34,$E28<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O27-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O27-EV!F$37,O27))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T27-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T27-EV!F$37,T27))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P14","v":7.6812734195125113E-3},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E29>=EV!F$30,$E29<EV!F$31),AND($E29>=EV!F$34,$E29<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O28-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O28-EV!F$37,O28))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T28-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T28-EV!F$37,T28))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P15","v":7.3116865797363218E-3},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E30>=EV!F$30,$E30<EV!F$31),AND($E30>=EV!F$34,$E30<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O29-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O29-EV!F$37,O29))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T29-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T29-EV!F$37,T29))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P16","v":7.4512028952717071E-3},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E31>=EV!F$30,$E31<EV!F$31),AND($E31>=EV!F$34,$E31<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O30-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O30-EV!F$37,O30))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T30-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T30-EV!F$37,T30))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P17","v":9.0239657325419352E-3},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E32>=EV!F$30,$E32<EV!F$31),AND($E32>=EV!F$34,$E32<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O31-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O31-EV!F$37,O31))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T31-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T31-EV!F$37,T31))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P18","v":1.2497459352570741E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E33>=EV!F$30,$E33<EV!F$31),AND($E33>=EV!F$34,$E33<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O32-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O32-EV!F$37,O32))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T32-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T32-EV!F$37,T32))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P19","v":1.5385942076173416E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E34>=EV!F$30,$E34<EV!F$31),AND($E34>=EV!F$34,$E34<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O33-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O33-EV!F$37,O33))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T33-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T33-EV!F$37,T33))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P20","v":1.5489196352463515E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E35>=EV!F$30,$E35<EV!F$31),AND($E35>=EV!F$34,$E35<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O34-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O34-EV!F$37,O34))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T34-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T34-EV!F$37,T34))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P21","v":1.5587880279824022E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E36>=EV!F$30,$E36<EV!F$31),AND($E36>=EV!F$34,$E36<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O35-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O35-EV!F$37,O35))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T35-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T35-EV!F$37,T35))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P22","v":1.5699960858009308E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E37>=EV!F$30,$E37<EV!F$31),AND($E37>=EV!F$34,$E37<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O36-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O36-EV!F$37,O36))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T36-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T36-EV!F$37,T36))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P23","v":1.5932965099132359E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E38>=EV!F$30,$E38<EV!F$31),AND($E38>=EV!F$34,$E38<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O37-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O37-EV!F$37,O37))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T37-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T37-EV!F$37,T37))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P24","v":1.6341659987301992E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E39>=EV!F$30,$E39<EV!F$31),AND($E39>=EV!F$34,$E39<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O38-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O38-EV!F$37,O38))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T38-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T38-EV!F$37,T38))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P25","v":1.6837040499156825E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E40>=EV!F$30,$E40<EV!F$31),AND($E40>=EV!F$34,$E40<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O39-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O39-EV!F$37,O39))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T39-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T39-EV!F$37,T39))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P26","v":1.6659964165052582E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E41>=EV!F$30,$E41<EV!F$31),AND($E41>=EV!F$34,$E41<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O40-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O40-EV!F$37,O40))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T40-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T40-EV!F$37,T40))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P27","v":1.6558653152174661E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E42>=EV!F$30,$E42<EV!F$31),AND($E42>=EV!F$34,$E42<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O41-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O41-EV!F$37,O41))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T41-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T41-EV!F$37,T41))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P28","v":1.7899702300387565E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E43>=EV!F$30,$E43<EV!F$31),AND($E43>=EV!F$34,$E43<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O42-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O42-EV!F$37,O42))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T42-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T42-EV!F$37,T42))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P29","v":2.0231538623991883E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E44>=EV!F$30,$E44<EV!F$31),AND($E44>=EV!F$34,$E44<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O43-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O43-EV!F$37,O43))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T43-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T43-EV!F$37,T43))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P30","v":2.5557872173641309E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E45>=EV!F$30,$E45<EV!F$31),AND($E45>=EV!F$34,$E45<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O44-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O44-EV!F$37,O44))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T44-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T44-EV!F$37,T44))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P31","v":4.1058817422258191E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E46>=EV!F$30,$E46<EV!F$31),AND($E46>=EV!F$34,$E46<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O45-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O45-EV!F$37,O45))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T45-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T45-EV!F$37,T45))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P32","v":4.8995119858952892E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E47>=EV!F$30,$E47<EV!F$31),AND($E47>=EV!F$34,$E47<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O46-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O46-EV!F$37,O46))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T46-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T46-EV!F$37,T46))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P33","v":4.2788475763879834E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E48>=EV!F$30,$E48<EV!F$31),AND($E48>=EV!F$34,$E48<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O47-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O47-EV!F$37,O47))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T47-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T47-EV!F$37,T47))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P34","v":3.0227424838709771E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E49>=EV!F$30,$E49<EV!F$31),AND($E49>=EV!F$34,$E49<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O48-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O48-EV!F$37,O48))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T48-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T48-EV!F$37,T48))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_1[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P35","v":1.7565718652256066E-2},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"('Top dashboard'!$E$27-EV_1[[#This Row],[Demanda - Escenario Base]])/$O$11","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($E50>=EV!F$30,$E50<EV!F$31),AND($E50>=EV!F$34,$E50<EV!F$35)),0,1)","v":1},{"$f":"IF(EV_1[[#This Row],[Hora]]<EV!F$30,EV!F$33+EV!F$37,IF(EV_1[[#This Row],[Hora]]<EV!F$34,EV!F$37,0))","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,O49-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,O49-EV!F$37,O49))","v":0},{"$f":"IF(EV_1[[#This Row],[Estado de carga inicial]]<$O$12,MIN(EV_1[[#This Row],[Estado de carga inicial]]+$O$13*EV_1[[#This Row],[Indicador]],EV_1[[#This Row],[Estado de carga inicial]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_1[[#This Row],[Estado de carga final]]-EV_1[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_1[[#This Row],[Hora]]=EV!F$31,T49-EV!F$33,IF(EV_1[[#This Row],[Hora]]=EV!F$35,T49-EV!F$37,T49))","v":0},{"$f":"IF(AND(EV_1[[#This Row],[Tarifa]]<>\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23,)),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],MAX(EV_1[[#This Row],[Carga restante necesaria]],EV!$F$23)),\nIF(AND(EV_1[[#This Row],[Tarifa]]=\"Base\",EV_1[[#This Row],[Estado de carga inicial ]]<$O$12),MIN((EV_1[[#This Row],[Estado de carga inicial ]]+$O$13*EV_1[[#This Row],[Indicador]]),EV_1[[#This Row],[Estado de carga inicial ]]+EV_1[[#This Row],[Espacio libre de carga por carro- estandar]]*EV_1[[#This Row],[Indicador]],$O$12),EV_1[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"(EV_1[[#This Row],[Estado de carga final ]]-EV_1[[#This Row],[Estado de carga inicial ]])","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Monomia]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_1[[#This Row],[Precio Tarifa Horaria]]*EV_1[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,EV_1[Carga de energía -  estándar])","v":0},{"$f":"SUBTOTAL(109,EV_1[Costo - Tarifa monomia])","v":0},{"$f":"SUBTOTAL(109,EV_1[Costo - Tarifa Horaria])","v":0},null,null,{"$f":"SUBTOTAL(109,EV_1[Carga de energía -  inteligente])","v":0},{"$f":"SUBTOTAL(109,EV_1[Costo - Tarifa monomia ])","v":0},{"$f":"SUBTOTAL(109,EV_1[Costo - Tarifa Horaria ])","v":0}]
[]
[]
[null,null,null,{"$f":"'4 EV'!$P$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Carga estándar",null,null,null,null,"Carga inteligente"]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Demanda - Escenario Base + estandar car1","Demanda - Escenario Base + carga inteligente car1","Remanente de espacio libre de carga por carro- estandar","Espacio libre de carga por carro - carga inteligente","Indicador","Carga restante necesaria","Estado de carga inicial","Estado de carga final","Carga de energía -  estándar","Costo - Tarifa monomia","Costo - Tarifa Horaria","Estado de carga inicial ","Estado de carga final ","Carga de energía -  inteligente","Costo - Tarifa monomia ","Costo - Tarifa Horaria "]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P12+P27","v":1.0797976352450431E-2},{"$f":"'1 Linea Base'!P12+U27","v":1.0797976352450431E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E57>=EV!G$30,$E57<EV!G$31),AND($E57>=EV!G$34,$E57<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"$F$12","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"$I$12","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P13+P28","v":8.4732980850981427E-3},{"$f":"'1 Linea Base'!P13+U28","v":8.4732980850981427E-3},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E58>=EV!G$30,$E58<EV!G$31),AND($E58>=EV!G$34,$E58<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P57-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P57-EV!G$37,P57))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U57-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U57-EV!G$37,U57))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P14+P29","v":7.6812734195125113E-3},{"$f":"'1 Linea Base'!P14+U29","v":7.6812734195125113E-3},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E59>=EV!G$30,$E59<EV!G$31),AND($E59>=EV!G$34,$E59<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P58-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P58-EV!G$37,P58))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U58-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U58-EV!G$37,U58))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P15+P30","v":7.3116865797363218E-3},{"$f":"'1 Linea Base'!P15+U30","v":7.3116865797363218E-3},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E60>=EV!G$30,$E60<EV!G$31),AND($E60>=EV!G$34,$E60<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P59-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P59-EV!G$37,P59))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U59-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U59-EV!G$37,U59))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P16+P31","v":7.4512028952717071E-3},{"$f":"'1 Linea Base'!P16+U31","v":7.4512028952717071E-3},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E61>=EV!G$30,$E61<EV!G$31),AND($E61>=EV!G$34,$E61<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P60-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P60-EV!G$37,P60))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U60-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U60-EV!G$37,U60))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P17+P32","v":9.0239657325419352E-3},{"$f":"'1 Linea Base'!P17+U32","v":9.0239657325419352E-3},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E62>=EV!G$30,$E62<EV!G$31),AND($E62>=EV!G$34,$E62<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P61-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P61-EV!G$37,P61))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U61-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U61-EV!G$37,U61))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P18+P33","v":1.2497459352570741E-2},{"$f":"'1 Linea Base'!P18+U33","v":1.2497459352570741E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E63>=EV!G$30,$E63<EV!G$31),AND($E63>=EV!G$34,$E63<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P62-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P62-EV!G$37,P62))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U62-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U62-EV!G$37,U62))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P19+P34","v":1.5385942076173416E-2},{"$f":"'1 Linea Base'!P19+U34","v":1.5385942076173416E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E64>=EV!G$30,$E64<EV!G$31),AND($E64>=EV!G$34,$E64<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P63-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P63-EV!G$37,P63))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U63-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U63-EV!G$37,U63))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P20+P35","v":1.5489196352463515E-2},{"$f":"'1 Linea Base'!P20+U35","v":1.5489196352463515E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E65>=EV!G$30,$E65<EV!G$31),AND($E65>=EV!G$34,$E65<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P64-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P64-EV!G$37,P64))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U64-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U64-EV!G$37,U64))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P21+P36","v":1.5587880279824022E-2},{"$f":"'1 Linea Base'!P21+U36","v":1.5587880279824022E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E66>=EV!G$30,$E66<EV!G$31),AND($E66>=EV!G$34,$E66<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P65-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P65-EV!G$37,P65))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U65-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U65-EV!G$37,U65))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P22+P37","v":1.5699960858009308E-2},{"$f":"'1 Linea Base'!P22+U37","v":1.5699960858009308E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E67>=EV!G$30,$E67<EV!G$31),AND($E67>=EV!G$34,$E67<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P66-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P66-EV!G$37,P66))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U66-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U66-EV!G$37,U66))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P23+P38","v":1.5932965099132359E-2},{"$f":"'1 Linea Base'!P23+U38","v":1.5932965099132359E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E68>=EV!G$30,$E68<EV!G$31),AND($E68>=EV!G$34,$E68<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P67-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P67-EV!G$37,P67))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U67-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U67-EV!G$37,U67))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P24+P39","v":1.6341659987301992E-2},{"$f":"'1 Linea Base'!P24+U39","v":1.6341659987301992E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E69>=EV!G$30,$E69<EV!G$31),AND($E69>=EV!G$34,$E69<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P68-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P68-EV!G$37,P68))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U68-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U68-EV!G$37,U68))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P25+P40","v":1.6837040499156825E-2},{"$f":"'1 Linea Base'!P25+U40","v":1.6837040499156825E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E70>=EV!G$30,$E70<EV!G$31),AND($E70>=EV!G$34,$E70<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P69-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P69-EV!G$37,P69))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U69-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U69-EV!G$37,U69))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P26+P41","v":1.6659964165052582E-2},{"$f":"'1 Linea Base'!P26+U41","v":1.6659964165052582E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E71>=EV!G$30,$E71<EV!G$31),AND($E71>=EV!G$34,$E71<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P70-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P70-EV!G$37,P70))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U70-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U70-EV!G$37,U70))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P27+P42","v":1.6558653152174661E-2},{"$f":"'1 Linea Base'!P27+U42","v":1.6558653152174661E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E72>=EV!G$30,$E72<EV!G$31),AND($E72>=EV!G$34,$E72<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P71-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P71-EV!G$37,P71))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U71-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U71-EV!G$37,U71))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P28+P43","v":1.7899702300387565E-2},{"$f":"'1 Linea Base'!P28+U43","v":1.7899702300387565E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E73>=EV!G$30,$E73<EV!G$31),AND($E73>=EV!G$34,$E73<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P72-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P72-EV!G$37,P72))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U72-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U72-EV!G$37,U72))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P29+P44","v":2.0231538623991883E-2},{"$f":"'1 Linea Base'!P29+U44","v":2.0231538623991883E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E74>=EV!G$30,$E74<EV!G$31),AND($E74>=EV!G$34,$E74<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P73-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P73-EV!G$37,P73))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U73-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U73-EV!G$37,U73))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P30+P45","v":2.5557872173641309E-2},{"$f":"'1 Linea Base'!P30+U45","v":2.5557872173641309E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E75>=EV!G$30,$E75<EV!G$31),AND($E75>=EV!G$34,$E75<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P74-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P74-EV!G$37,P74))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U74-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U74-EV!G$37,U74))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P31+P46","v":4.1058817422258191E-2},{"$f":"'1 Linea Base'!P31+U46","v":4.1058817422258191E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E76>=EV!G$30,$E76<EV!G$31),AND($E76>=EV!G$34,$E76<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P75-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P75-EV!G$37,P75))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U75-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U75-EV!G$37,U75))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P32+P47","v":4.8995119858952892E-2},{"$f":"'1 Linea Base'!P32+U47","v":4.8995119858952892E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E77>=EV!G$30,$E77<EV!G$31),AND($E77>=EV!G$34,$E77<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P76-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P76-EV!G$37,P76))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U76-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U76-EV!G$37,U76))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"'1 Linea Base'!P33+P48","v":4.2788475763879834E-2},{"$f":"'1 Linea Base'!P33+U48","v":4.2788475763879834E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E78>=EV!G$30,$E78<EV!G$31),AND($E78>=EV!G$34,$E78<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P77-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P77-EV!G$37,P77))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U77-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U77-EV!G$37,U77))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P34+P49","v":3.0227424838709771E-2},{"$f":"'1 Linea Base'!P34+U49","v":3.0227424838709771E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E79>=EV!G$30,$E79<EV!G$31),AND($E79>=EV!G$34,$E79<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P78-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P78-EV!G$37,P78))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U78-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U78-EV!G$37,U78))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_2[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"'1 Linea Base'!P35+P50","v":1.7565718652256066E-2},{"$f":"'1 Linea Base'!P35+U50","v":1.7565718652256066E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + estandar car1]])/$P$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_2[[#This Row],[Demanda - Escenario Base + carga inteligente car1]])/$P$11,0)","v":0},{"$f":"IF('4 EV'!$P$11=0,0,IF(OR(AND($E80>=EV!G$30,$E80<EV!G$31),AND($E80>=EV!G$34,$E80<EV!G$35)),0,1))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]<EV!G$30,EV!G$33+EV!G$37,IF(EV_2[[#This Row],[Hora]]<EV!G$34,EV!G$37,0))","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,P79-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,P79-EV!G$37,P79))","v":0},{"$f":"IF(EV_2[[#This Row],[Estado de carga inicial]]<'4 EV'!$P$12,MIN((EV_2[[#This Row],[Estado de carga inicial]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),EV_2[[#This Row],[Estado de carga inicial]]+EV_2[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_2[[#This Row],[Indicador]],'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final]]-EV_2[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_2[[#This Row],[Hora]]=EV!G$31,U79-EV!G$33,IF(EV_2[[#This Row],[Hora]]=EV!G$35,U79-EV!G$37,U79))","v":0},{"$f":"IF(AND(EV_2[[#This Row],[Tarifa]]<>\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),MAX(EV_2[[#This Row],[Carga restante necesaria]],'4 EV'!$P$17)),IF(AND(EV_2[[#This Row],[Tarifa]]=\"Base\",EV_2[[#This Row],[Estado de carga inicial ]]<'4 EV'!$P$12),MIN((EV_2[[#This Row],[Estado de carga inicial ]]+'4 EV'!$P$13*EV_2[[#This Row],[Indicador]]),(EV_2[[#This Row],[Estado de carga inicial ]]+EV_2[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_2[[#This Row],[Indicador]]),'4 EV'!$P$12),EV_2[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_2[[#This Row],[Estado de carga final ]]-EV_2[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Monomia]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_2[[#This Row],[Precio Tarifa Horaria]]*EV_2[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,EV_2[Carga de energía -  estándar])","v":0},{"$f":"SUBTOTAL(109,EV_2[Costo - Tarifa monomia])","v":0},{"$f":"SUBTOTAL(109,EV_2[Costo - Tarifa Horaria])","v":0},null,null,{"$f":"SUBTOTAL(109,EV_2[Carga de energía -  inteligente])","v":0},{"$f":"SUBTOTAL(109,EV_2[Costo - Tarifa monomia ])","v":0},{"$f":"SUBTOTAL(109,EV_2[Costo - Tarifa Horaria ])","v":0}]
[]
[]
[null,null,null,{"$f":"'4 EV'!$Q$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Carga estándar",null,null,null,null,"Carga inteligente"]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Demanda - Escenario Base + standard previous cars","Demanda - Escenario Base + smart cars","Remanente de espacio libre de carga por carro- estandar","Espacio libre de carga por carro - carga inteligente","Indicador","Carga restante necesaria","Estado de carga inicial","Estado de carga final","Carga de energía -  estándar","Costo - Tarifa monomia","Costo - Tarifa Horaria","Estado de carga inicial ","Estado de carga final ","Carga de energía -  inteligente","Costo - Tarifa monomia ","Costo - Tarifa Horaria "]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"I57+Q57","v":1.0797976352450431E-2},{"$f":"J57+V57","v":1.0797976352450431E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E87>=EV!H$30,$E87<EV!H$31),AND($E87>=EV!H$34,$E87<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"$F$13","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"$I$13","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},8.4732980850981427E-3,8.4732980850981427E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E88>=EV!H$30,$E88<EV!H$31),AND($E88>=EV!H$34,$E88<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P87-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P87-EV!H$37,P87))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U87-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U87-EV!H$37,U87))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.6812734195125113E-3,7.6812734195125113E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E89>=EV!H$30,$E89<EV!H$31),AND($E89>=EV!H$34,$E89<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P88-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P88-EV!H$37,P88))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U88-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U88-EV!H$37,U88))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.3116865797363218E-3,7.3116865797363218E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E90>=EV!H$30,$E90<EV!H$31),AND($E90>=EV!H$34,$E90<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P89-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P89-EV!H$37,P89))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U89-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U89-EV!H$37,U89))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.4512028952717071E-3,7.4512028952717071E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E91>=EV!H$30,$E91<EV!H$31),AND($E91>=EV!H$34,$E91<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P90-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P90-EV!H$37,P90))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U90-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U90-EV!H$37,U90))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},9.0239657325419352E-3,9.0239657325419352E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E92>=EV!H$30,$E92<EV!H$31),AND($E92>=EV!H$34,$E92<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P91-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P91-EV!H$37,P91))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U91-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U91-EV!H$37,U91))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.2497459352570741E-2,1.2497459352570741E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E93>=EV!H$30,$E93<EV!H$31),AND($E93>=EV!H$34,$E93<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P92-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P92-EV!H$37,P92))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U92-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U92-EV!H$37,U92))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5385942076173416E-2,1.5385942076173416E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E94>=EV!H$30,$E94<EV!H$31),AND($E94>=EV!H$34,$E94<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P93-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P93-EV!H$37,P93))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U93-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U93-EV!H$37,U93))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5489196352463515E-2,1.5489196352463515E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E95>=EV!H$30,$E95<EV!H$31),AND($E95>=EV!H$34,$E95<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P94-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P94-EV!H$37,P94))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U94-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U94-EV!H$37,U94))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5587880279824022E-2,1.5587880279824022E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E96>=EV!H$30,$E96<EV!H$31),AND($E96>=EV!H$34,$E96<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P95-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P95-EV!H$37,P95))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U95-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U95-EV!H$37,U95))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5699960858009308E-2,1.5699960858009308E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E97>=EV!H$30,$E97<EV!H$31),AND($E97>=EV!H$34,$E97<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P96-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P96-EV!H$37,P96))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U96-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U96-EV!H$37,U96))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5932965099132359E-2,1.5932965099132359E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E98>=EV!H$30,$E98<EV!H$31),AND($E98>=EV!H$34,$E98<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P97-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P97-EV!H$37,P97))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U97-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U97-EV!H$37,U97))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6341659987301992E-2,1.6341659987301992E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E99>=EV!H$30,$E99<EV!H$31),AND($E99>=EV!H$34,$E99<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P98-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P98-EV!H$37,P98))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U98-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U98-EV!H$37,U98))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6837040499156825E-2,1.6837040499156825E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E100>=EV!H$30,$E100<EV!H$31),AND($E100>=EV!H$34,$E100<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P99-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P99-EV!H$37,P99))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U99-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U99-EV!H$37,U99))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6659964165052582E-2,1.6659964165052582E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E101>=EV!H$30,$E101<EV!H$31),AND($E101>=EV!H$34,$E101<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P100-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P100-EV!H$37,P100))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U100-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U100-EV!H$37,U100))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6558653152174661E-2,1.6558653152174661E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E102>=EV!H$30,$E102<EV!H$31),AND($E102>=EV!H$34,$E102<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P101-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P101-EV!H$37,P101))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U101-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U101-EV!H$37,U101))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7899702300387565E-2,1.7899702300387565E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E103>=EV!H$30,$E103<EV!H$31),AND($E103>=EV!H$34,$E103<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P102-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P102-EV!H$37,P102))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U102-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U102-EV!H$37,U102))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},2.0231538623991883E-2,2.0231538623991883E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E104>=EV!H$30,$E104<EV!H$31),AND($E104>=EV!H$34,$E104<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P103-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P103-EV!H$37,P103))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U103-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U103-EV!H$37,U103))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},2.5557872173641309E-2,2.5557872173641309E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E105>=EV!H$30,$E105<EV!H$31),AND($E105>=EV!H$34,$E105<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P104-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P104-EV!H$37,P104))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U104-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U104-EV!H$37,U104))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.1058817422258191E-2,4.1058817422258191E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E106>=EV!H$30,$E106<EV!H$31),AND($E106>=EV!H$34,$E106<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P105-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P105-EV!H$37,P105))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U105-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U105-EV!H$37,U105))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.8995119858952892E-2,4.8995119858952892E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E107>=EV!H$30,$E107<EV!H$31),AND($E107>=EV!H$34,$E107<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P106-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P106-EV!H$37,P106))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U106-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U106-EV!H$37,U106))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.2788475763879834E-2,4.2788475763879834E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E108>=EV!H$30,$E108<EV!H$31),AND($E108>=EV!H$34,$E108<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P107-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P107-EV!H$37,P107))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U107-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U107-EV!H$37,U107))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},3.0227424838709771E-2,3.0227424838709771E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E109>=EV!H$30,$E109<EV!H$31),AND($E109>=EV!H$34,$E109<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P108-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P108-EV!H$37,P108))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U108-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U108-EV!H$37,U108))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_3[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7565718652256066E-2,1.7565718652256066E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$Q$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_3[[#This Row],[Demanda - Escenario Base + smart cars]])/$Q$11,0)","v":0},{"$f":"IF('4 EV'!$Q$11=0,0,IF(OR(AND($E110>=EV!H$30,$E110<EV!H$31),AND($E110>=EV!H$34,$E110<EV!H$35)),0,1))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]<EV!H$30,EV!H$33+EV!H$37,IF(EV_3[[#This Row],[Hora]]<EV!H$34,EV!H$37,0))","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,P109-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,P109-EV!H$37,P109))","v":0},{"$f":"IF(EV_3[[#This Row],[Estado de carga inicial]]<$Q$12,MIN((EV_3[[#This Row],[Estado de carga inicial]]+$Q$13*EV_3[[#This Row],[Indicador]]),EV_3[[#This Row],[Estado de carga inicial]]+EV_3[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_3[[#This Row],[Indicador]],$Q$12),EV_3[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final]]-EV_3[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_3[[#This Row],[Hora]]=EV!H$31,U109-EV!H$33,IF(EV_3[[#This Row],[Hora]]=EV!H$35,U109-EV!H$37,U109))","v":0},{"$f":"IF(AND(EV_3[[#This Row],[Tarifa]]<>\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),MAX(EV_3[[#This Row],[Carga restante necesaria]],'4 EV'!$Q$17)),IF(AND(EV_3[[#This Row],[Tarifa]]=\"Base\",EV_3[[#This Row],[Estado de carga inicial ]]<'4 EV'!$Q$12),MIN((EV_3[[#This Row],[Estado de carga inicial ]]+'4 EV'!$Q$13*EV_3[[#This Row],[Indicador]]),(EV_3[[#This Row],[Estado de carga inicial ]]+EV_3[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_3[[#This Row],[Indicador]]),'4 EV'!$Q$12),EV_3[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_3[[#This Row],[Estado de carga final ]]-EV_3[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Monomia]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_3[[#This Row],[Precio Tarifa Horaria]]*EV_3[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,EV_3[Carga de energía -  estándar])","v":0},{"$f":"SUBTOTAL(109,EV_3[Costo - Tarifa monomia])","v":0},{"$f":"SUBTOTAL(109,EV_3[Costo - Tarifa Horaria])","v":0},null,null,{"$f":"SUBTOTAL(109,EV_3[Carga de energía -  inteligente])","v":0},{"$f":"SUBTOTAL(109,EV_3[Costo - Tarifa monomia ])","v":0},{"$f":"SUBTOTAL(109,EV_3[Costo - Tarifa Horaria ])","v":0}]
[]
[]
[null,null,null,{"$f":"'4 EV'!$R$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Carga estándar",null,null,null,null,"Carga inteligente"]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Demanda - Escenario Base + standard previous cars","Demanda - Escenario Base + smart cars","Remanente de espacio libre de carga por carro- estandar","Espacio libre de carga por carro - carga inteligente","Indicador","Carga restante necesaria","Estado de carga inicial","Estado de carga final","Carga de energía -  estándar","Costo - Tarifa monomia","Costo - Tarifa Horaria","Estado de carga inicial ","Estado de carga final ","Carga de energía -  inteligente","Costo - Tarifa monomia ","Costo - Tarifa Horaria "]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"I87+Q87","v":1.0797976352450431E-2},{"$f":"J87+V87","v":1.0797976352450431E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E117>=EV!I$30,$E117<EV!I$31),AND($E117>=EV!I$34,$E117<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"$F$14","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"I14","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},8.4732980850981427E-3,8.4732980850981427E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E118>=EV!I$30,$E118<EV!I$31),AND($E118>=EV!I$34,$E118<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P117-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P117-EV!I$37,P117))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U117-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U117-EV!I$37,U117))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.6812734195125113E-3,7.6812734195125113E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E119>=EV!I$30,$E119<EV!I$31),AND($E119>=EV!I$34,$E119<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P118-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P118-EV!I$37,P118))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U118-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U118-EV!I$37,U118))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.3116865797363218E-3,7.3116865797363218E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E120>=EV!I$30,$E120<EV!I$31),AND($E120>=EV!I$34,$E120<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P119-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P119-EV!I$37,P119))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U119-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U119-EV!I$37,U119))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.4512028952717071E-3,7.4512028952717071E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E121>=EV!I$30,$E121<EV!I$31),AND($E121>=EV!I$34,$E121<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P120-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P120-EV!I$37,P120))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U120-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U120-EV!I$37,U120))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},9.0239657325419352E-3,9.0239657325419352E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E122>=EV!I$30,$E122<EV!I$31),AND($E122>=EV!I$34,$E122<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P121-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P121-EV!I$37,P121))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U121-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U121-EV!I$37,U121))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.2497459352570741E-2,1.2497459352570741E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E123>=EV!I$30,$E123<EV!I$31),AND($E123>=EV!I$34,$E123<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P122-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P122-EV!I$37,P122))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U122-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U122-EV!I$37,U122))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5385942076173416E-2,1.5385942076173416E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E124>=EV!I$30,$E124<EV!I$31),AND($E124>=EV!I$34,$E124<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P123-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P123-EV!I$37,P123))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U123-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U123-EV!I$37,U123))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5489196352463515E-2,1.5489196352463515E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E125>=EV!I$30,$E125<EV!I$31),AND($E125>=EV!I$34,$E125<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P124-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P124-EV!I$37,P124))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U124-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U124-EV!I$37,U124))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5587880279824022E-2,1.5587880279824022E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E126>=EV!I$30,$E126<EV!I$31),AND($E126>=EV!I$34,$E126<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P125-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P125-EV!I$37,P125))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U125-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U125-EV!I$37,U125))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5699960858009308E-2,1.5699960858009308E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E127>=EV!I$30,$E127<EV!I$31),AND($E127>=EV!I$34,$E127<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P126-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P126-EV!I$37,P126))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U126-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U126-EV!I$37,U126))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5932965099132359E-2,1.5932965099132359E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E128>=EV!I$30,$E128<EV!I$31),AND($E128>=EV!I$34,$E128<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P127-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P127-EV!I$37,P127))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U127-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U127-EV!I$37,U127))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6341659987301992E-2,1.6341659987301992E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E129>=EV!I$30,$E129<EV!I$31),AND($E129>=EV!I$34,$E129<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P128-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P128-EV!I$37,P128))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U128-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U128-EV!I$37,U128))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6837040499156825E-2,1.6837040499156825E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E130>=EV!I$30,$E130<EV!I$31),AND($E130>=EV!I$34,$E130<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P129-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P129-EV!I$37,P129))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U129-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U129-EV!I$37,U129))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6659964165052582E-2,1.6659964165052582E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E131>=EV!I$30,$E131<EV!I$31),AND($E131>=EV!I$34,$E131<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P130-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P130-EV!I$37,P130))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U130-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U130-EV!I$37,U130))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6558653152174661E-2,1.6558653152174661E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E132>=EV!I$30,$E132<EV!I$31),AND($E132>=EV!I$34,$E132<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P131-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P131-EV!I$37,P131))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U131-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U131-EV!I$37,U131))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7899702300387565E-2,1.7899702300387565E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E133>=EV!I$30,$E133<EV!I$31),AND($E133>=EV!I$34,$E133<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P132-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P132-EV!I$37,P132))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U132-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U132-EV!I$37,U132))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},2.0231538623991883E-2,2.0231538623991883E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E134>=EV!I$30,$E134<EV!I$31),AND($E134>=EV!I$34,$E134<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P133-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P133-EV!I$37,P133))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U133-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U133-EV!I$37,U133))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},2.5557872173641309E-2,2.5557872173641309E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E135>=EV!I$30,$E135<EV!I$31),AND($E135>=EV!I$34,$E135<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P134-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P134-EV!I$37,P134))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U134-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U134-EV!I$37,U134))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.1058817422258191E-2,4.1058817422258191E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E136>=EV!I$30,$E136<EV!I$31),AND($E136>=EV!I$34,$E136<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P135-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P135-EV!I$37,P135))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U135-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U135-EV!I$37,U135))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.8995119858952892E-2,4.8995119858952892E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E137>=EV!I$30,$E137<EV!I$31),AND($E137>=EV!I$34,$E137<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P136-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P136-EV!I$37,P136))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U136-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U136-EV!I$37,U136))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.2788475763879834E-2,4.2788475763879834E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E138>=EV!I$30,$E138<EV!I$31),AND($E138>=EV!I$34,$E138<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P137-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P137-EV!I$37,P137))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U137-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U137-EV!I$37,U137))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},3.0227424838709771E-2,3.0227424838709771E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E139>=EV!I$30,$E139<EV!I$31),AND($E139>=EV!I$34,$E139<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P138-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P138-EV!I$37,P138))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U138-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U138-EV!I$37,U138))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_4[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7565718652256066E-2,1.7565718652256066E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_4[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$R$11,0)","v":0},{"$f":"IF('4 EV'!$R$11=0,0,IF(OR(AND($E140>=EV!I$30,$E140<EV!I$31),AND($E140>=EV!I$34,$E140<EV!I$35)),0,1))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]<EV!I$30,EV!I$33+EV!I$37,IF(EV_4[[#This Row],[Hora]]<EV!I$34,EV!I$37,0))","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,P139-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,P139-EV!I$37,P139))","v":0},{"$f":"IF(EV_4[[#This Row],[Estado de carga inicial]]<'4 EV'!$R$12,MIN((EV_4[[#This Row],[Estado de carga inicial]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial]]+EV_4[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final]]-EV_4[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_4[[#This Row],[Hora]]=EV!I$31,U139-EV!I$33,IF(EV_4[[#This Row],[Hora]]=EV!I$35,U139-EV!I$37,U139))","v":0},{"$f":"IF(AND(EV_4[[#This Row],[Tarifa]]<>\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],MAX(EV_4[[#This Row],[Carga restante necesaria]],'4 EV'!$R$17)),IF(AND(EV_4[[#This Row],[Tarifa]]=\"Base\",EV_4[[#This Row],[Estado de carga inicial ]]<'4 EV'!$R$12),MIN((EV_4[[#This Row],[Estado de carga inicial ]]+'4 EV'!$R$13*EV_4[[#This Row],[Indicador]]),EV_4[[#This Row],[Estado de carga inicial ]]+EV_4[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_4[[#This Row],[Indicador]],'4 EV'!$R$12),EV_4[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_4[[#This Row],[Estado de carga final ]]-EV_4[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Monomia]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_4[[#This Row],[Precio Tarifa Horaria]]*EV_4[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,EV_4[Carga de energía -  estándar])","v":0},{"$f":"SUBTOTAL(109,EV_4[Costo - Tarifa monomia])","v":0},{"$f":"SUBTOTAL(109,EV_4[Costo - Tarifa Horaria])","v":0},null,null,{"$f":"SUBTOTAL(109,EV_4[Carga de energía -  inteligente])","v":0},{"$f":"SUBTOTAL(109,EV_4[Costo - Tarifa monomia ])","v":0},{"$f":"SUBTOTAL(109,EV_4[Costo - Tarifa Horaria ])","v":0}]
[]
[]
[null,null,null,{"$f":"'4 EV'!$S$10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Carga estándar",null,null,null,null,"Carga inteligente"]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Demanda - Escenario Base + standard previous cars","Demanda - Escenario Base + smart cars","Remanente de espacio libre de carga por carro- estandar","Espacio libre de carga por carro - carga inteligente","Indicador","Carga restante necesaria","Estado de carga inicial","Estado de carga final","Carga de energía -  estándar","Costo - Tarifa monomia","Costo - Tarifa Horaria","Estado de carga inicial ","Estado de carga final ","Carga de energía -  inteligente","Costo - Tarifa monomia ","Costo - Tarifa Horaria "]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"I117+Q117","v":1.0797976352450431E-2},{"$f":"J117+V117","v":1.0797976352450431E-2},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E147>=EV!J$30,$E147<EV!J$31),AND($E147>=EV!J$34,$E147<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"F15","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"$I$15","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"I118+Q118","v":8.4732980850981427E-3},8.4732980850981427E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E148>=EV!J$30,$E148<EV!J$31),AND($E148>=EV!J$34,$E148<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P147-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P147-EV!J$37,P147))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U147-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U147-EV!J$37,U147))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.6812734195125113E-3,7.6812734195125113E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E149>=EV!J$30,$E149<EV!J$31),AND($E149>=EV!J$34,$E149<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P148-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P148-EV!J$37,P148))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U148-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U148-EV!J$37,U148))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.3116865797363218E-3,7.3116865797363218E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E150>=EV!J$30,$E150<EV!J$31),AND($E150>=EV!J$34,$E150<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P149-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P149-EV!J$37,P149))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U149-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U149-EV!J$37,U149))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},7.4512028952717071E-3,7.4512028952717071E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E151>=EV!J$30,$E151<EV!J$31),AND($E151>=EV!J$34,$E151<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P150-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P150-EV!J$37,P150))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U150-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U150-EV!J$37,U150))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},9.0239657325419352E-3,9.0239657325419352E-3,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E152>=EV!J$30,$E152<EV!J$31),AND($E152>=EV!J$34,$E152<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P151-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P151-EV!J$37,P151))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U151-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U151-EV!J$37,U151))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.2497459352570741E-2,1.2497459352570741E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E153>=EV!J$30,$E153<EV!J$31),AND($E153>=EV!J$34,$E153<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P152-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P152-EV!J$37,P152))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U152-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U152-EV!J$37,U152))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5385942076173416E-2,1.5385942076173416E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E154>=EV!J$30,$E154<EV!J$31),AND($E154>=EV!J$34,$E154<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P153-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P153-EV!J$37,P153))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U153-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U153-EV!J$37,U153))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5489196352463515E-2,1.5489196352463515E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E155>=EV!J$30,$E155<EV!J$31),AND($E155>=EV!J$34,$E155<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P154-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P154-EV!J$37,P154))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U154-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U154-EV!J$37,U154))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.5587880279824022E-2,1.5587880279824022E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E156>=EV!J$30,$E156<EV!J$31),AND($E156>=EV!J$34,$E156<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P155-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P155-EV!J$37,P155))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U155-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U155-EV!J$37,U155))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5699960858009308E-2,1.5699960858009308E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E157>=EV!J$30,$E157<EV!J$31),AND($E157>=EV!J$34,$E157<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P156-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P156-EV!J$37,P156))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U156-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U156-EV!J$37,U156))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.5932965099132359E-2,1.5932965099132359E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E158>=EV!J$30,$E158<EV!J$31),AND($E158>=EV!J$34,$E158<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P157-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P157-EV!J$37,P157))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U157-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U157-EV!J$37,U157))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6341659987301992E-2,1.6341659987301992E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E159>=EV!J$30,$E159<EV!J$31),AND($E159>=EV!J$34,$E159<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P158-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P158-EV!J$37,P158))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U158-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U158-EV!J$37,U158))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},1.6837040499156825E-2,1.6837040499156825E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E160>=EV!J$30,$E160<EV!J$31),AND($E160>=EV!J$34,$E160<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P159-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P159-EV!J$37,P159))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U159-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U159-EV!J$37,U159))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6659964165052582E-2,1.6659964165052582E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E161>=EV!J$30,$E161<EV!J$31),AND($E161>=EV!J$34,$E161<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P160-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P160-EV!J$37,P160))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U160-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U160-EV!J$37,U160))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.6558653152174661E-2,1.6558653152174661E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E162>=EV!J$30,$E162<EV!J$31),AND($E162>=EV!J$34,$E162<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P161-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P161-EV!J$37,P161))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U161-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U161-EV!J$37,U161))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7899702300387565E-2,1.7899702300387565E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E163>=EV!J$30,$E163<EV!J$31),AND($E163>=EV!J$34,$E163<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P162-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P162-EV!J$37,P162))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U162-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U162-EV!J$37,U162))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},2.0231538623991883E-2,2.0231538623991883E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E164>=EV!J$30,$E164<EV!J$31),AND($E164>=EV!J$34,$E164<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P163-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P163-EV!J$37,P163))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U163-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U163-EV!J$37,U163))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},2.5557872173641309E-2,2.5557872173641309E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E165>=EV!J$30,$E165<EV!J$31),AND($E165>=EV!J$34,$E165<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P164-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P164-EV!J$37,P164))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U164-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U164-EV!J$37,U164))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.1058817422258191E-2,4.1058817422258191E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E166>=EV!J$30,$E166<EV!J$31),AND($E166>=EV!J$34,$E166<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P165-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P165-EV!J$37,P165))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U165-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U165-EV!J$37,U165))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.8995119858952892E-2,4.8995119858952892E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E167>=EV!J$30,$E167<EV!J$31),AND($E167>=EV!J$34,$E167<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P166-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P166-EV!J$37,P166))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U166-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U166-EV!J$37,U166))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},4.2788475763879834E-2,4.2788475763879834E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E168>=EV!J$30,$E168<EV!J$31),AND($E168>=EV!J$34,$E168<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P167-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P167-EV!J$37,P167))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U167-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U167-EV!J$37,U167))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},3.0227424838709771E-2,3.0227424838709771E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E169>=EV!J$30,$E169<EV!J$31),AND($E169>=EV!J$34,$E169<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P168-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P168-EV!J$37,P168))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U168-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U168-EV!J$37,U168))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(EV_5[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},1.7565718652256066E-2,1.7565718652256066E-2,{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IFERROR(('Top dashboard'!$E$27-EV_5[[#This Row],[Demanda - Escenario Base + standard previous cars]])/$S$11,0)","v":0},{"$f":"IF('4 EV'!$S$11=0,0,IF(OR(AND($E170>=EV!J$30,$E170<EV!J$31),AND($E170>=EV!J$34,$E170<EV!J$35)),0,1))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]<EV!J$30,EV!J$33+EV!J$37,IF(EV_5[[#This Row],[Hora]]<EV!J$34,EV!J$37,0))","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,P169-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,P169-EV!J$37,P169))","v":0},{"$f":"IF(EV_5[[#This Row],[Estado de carga inicial]]<'4 EV'!$S$12,MIN((EV_5[[#This Row],[Estado de carga inicial]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial]]+EV_5[[#This Row],[Remanente de espacio libre de carga por carro- estandar]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial]])","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final]]-EV_5[[#This Row],[Estado de carga inicial]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  estándar]]","v":0},{"$f":"IF(EV_5[[#This Row],[Hora]]=EV!J$31,U169-EV!J$33,IF(EV_5[[#This Row],[Hora]]=EV!J$35,U169-EV!J$37,U169))","v":0},{"$f":"IF(AND(EV_5[[#This Row],[Tarifa]]<>\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],MAX(EV_5[[#This Row],[Carga restante necesaria]],'4 EV'!$S$17)),IF(AND(EV_5[[#This Row],[Tarifa]]=\"Base\",EV_5[[#This Row],[Estado de carga inicial ]]<'4 EV'!$S$12),MIN((EV_5[[#This Row],[Estado de carga inicial ]]+'4 EV'!$S$13*EV_5[[#This Row],[Indicador]]),EV_5[[#This Row],[Estado de carga inicial ]]+EV_5[[#This Row],[Espacio libre de carga por carro - carga inteligente]]*EV_5[[#This Row],[Indicador]],'4 EV'!$S$12),EV_5[[#This Row],[Estado de carga inicial ]]))","v":0},{"$f":"EV_5[[#This Row],[Estado de carga final ]]-EV_5[[#This Row],[Estado de carga inicial ]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Monomia]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0},{"$f":"EV_5[[#This Row],[Precio Tarifa Horaria]]*EV_5[[#This Row],[Carga de energía -  inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,EV_5[Carga de energía -  estándar])","v":0},{"$f":"SUBTOTAL(109,EV_5[Costo - Tarifa monomia])","v":0},{"$f":"SUBTOTAL(109,EV_5[Costo - Tarifa Horaria])","v":0},null,null,{"$f":"SUBTOTAL(109,EV_5[Carga de energía -  inteligente])","v":0},{"$f":"SUBTOTAL(109,EV_5[Costo - Tarifa monomia ])","v":0},{"$f":"SUBTOTAL(109,EV_5[Costo - Tarifa Horaria ])","v":0}]
[]
[]
[]
[null,null,"Resumen de la flota vehícular"]
[null,null,null,null,{"$f":"EV!D17","v":"Número de carros por tipo"},null,null,null,{"$f":"EV!$F$17","v":0},{"$f":"EV!$F$17","v":0},{"$f":"EV!$F$17","v":0},{"$f":"EV!$F$17","v":0},{"$f":"EV!$F$17","v":0},{"$f":"EV!$F$17","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$P$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$Q$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$R$11","v":0},{"$f":"'4 EV'!$S$11","v":0},{"$f":"'4 EV'!$S$11","v":0},{"$f":"'4 EV'!$S$11","v":0},{"$f":"'4 EV'!$S$11","v":0},{"$f":"'4 EV'!$S$11","v":0},{"$f":"'4 EV'!$S$11","v":0}]
[null,null,null,null,"Hora","Precio Tarifa Monomia","Tarifa","Precio Tarifa Horaria","Tipo 1 carga estándar (kWh)","Tipo 1 - costo tarifa monomia - estándar","Tipo 1 - costo tarifa horaria - estándar","Tipo 1 carga inteligente (kWh)","Tipo 1 - costo tarifa monomia - inteligente","Tipo 1 - costo tarifa horaria - inteligente","Tipo 2 carga estándar (kWh)","Tipo 2 - costo tarifa monomia - estándar","Tipo 2 - costo tarifa horaria - estándar","Tipo 2 carga inteligente (kWh)","Tipo 2 - costo tarifa monomia - inteligente","Tipo 2 - costo tarifa horaria - inteligente","Tipo 3 carga estándar (kWh)","Tipo 3 - costo tarifa monomia - estándar","Tipo 3 - costo tarifa horaria - estándar","Tipo 3 carga inteligente (kWh)","Tipo 3 - costo tarifa monomia - inteligente","Tipo 3 - costo tarifa horaria - inteligente","Tipo 4 carga estándar (kWh)","Tipo 4 - costo tarifa monomia - estándar","Tipo 4 - costo tarifa horaria - estándar","Tipo 4 carga inteligente (kWh)","Tipo 4 - costo tarifa monomia - inteligente","Tipo 4 - costo tarifa horaria - inteligente","Tipo 5 carga estándar (kWh)","Tipo 5 - costo tarifa monomia - estándar","Tipo 5 - costo tarifa horaria - estándar","Tipo 5 carga inteligente (kWh)","Tipo 5 - costo tarifa monomia - inteligente","Tipo 5 - costo tarifa horaria - inteligente","Demanda - Escenario Base","Todos carga estándar (kWh)","Demanda - Escenario Base + todos carga estandar (kWh)","Indicador Carga demanda pico  - estándar","Todos - costo tarifa monomia - estándar","Todos - costo tarifa horaria - estándar","Todos carga inteligente (kWh)","Demanda - Escenario Base + todos carga inteligente (kWh)","Indicador demanda pico - inteligente","Todos - costo tarifa monomia - inteligente","Todos - costo tarifa horaria - inteligente"]
[null,null,null,null,"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E178,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E178,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E178,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E178,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E178,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E178,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E178,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E178,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E178,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E178,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E178,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E178,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E178,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E178,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E178,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E178,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E178,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E178,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E178,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E178,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P12","v":1.0797976352450431E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.0797976352450431E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO177),1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.0797976352450431E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT177),1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E179,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E179,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E179,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E179,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E179,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E179,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E179,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E179,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E179,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E179,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E179,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E179,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E179,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E179,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E179,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E179,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E179,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E179,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E179,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E179,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P13","v":8.4732980850981427E-3},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":8.4732980850981427E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO178),MAX(AP$178:AP178)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":8.4732980850981427E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT178),MAX(AU$178:AU178)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E180,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E180,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E180,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E180,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E180,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E180,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E180,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E180,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E180,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E180,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E180,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E180,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E180,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E180,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E180,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E180,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E180,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E180,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E180,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E180,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P14","v":7.6812734195125113E-3},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":7.6812734195125113E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO179),MAX(AP$178:AP179)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":7.6812734195125113E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT179),MAX(AU$178:AU179)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E181,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E181,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E181,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E181,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E181,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E181,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E181,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E181,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E181,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E181,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E181,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E181,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E181,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E181,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E181,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E181,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E181,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E181,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E181,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E181,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P15","v":7.3116865797363218E-3},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":7.3116865797363218E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO180),MAX(AP$178:AP180)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":7.3116865797363218E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT180),MAX(AU$178:AU180)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E182,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E182,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E182,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E182,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E182,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E182,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E182,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E182,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E182,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E182,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E182,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E182,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E182,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E182,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E182,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E182,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E182,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E182,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E182,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E182,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P16","v":7.4512028952717071E-3},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":7.4512028952717071E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO181),MAX(AP$178:AP181)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":7.4512028952717071E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT181),MAX(AU$178:AU181)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E183,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E183,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E183,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E183,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E183,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E183,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E183,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E183,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E183,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E183,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E183,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E183,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E183,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E183,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E183,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E183,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E183,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E183,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E183,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E183,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P17","v":9.0239657325419352E-3},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":9.0239657325419352E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO182),MAX(AP$178:AP182)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":9.0239657325419352E-3},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT182),MAX(AU$178:AU182)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E184,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E184,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E184,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E184,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E184,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E184,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E184,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E184,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E184,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E184,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E184,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E184,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E184,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E184,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E184,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E184,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E184,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E184,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E184,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E184,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P18","v":1.2497459352570741E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.2497459352570741E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO183),MAX(AP$178:AP183)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.2497459352570741E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT183),MAX(AU$178:AU183)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E185,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E185,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E185,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E185,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E185,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E185,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E185,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E185,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E185,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E185,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E185,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E185,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E185,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E185,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E185,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E185,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E185,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E185,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E185,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E185,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P19","v":1.5385942076173416E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.5385942076173416E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO184),MAX(AP$178:AP184)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.5385942076173416E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT184),MAX(AU$178:AU184)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E186,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E186,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E186,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E186,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E186,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E186,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E186,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E186,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E186,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E186,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E186,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E186,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E186,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E186,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E186,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E186,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E186,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E186,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E186,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E186,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P20","v":1.5489196352463515E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.5489196352463515E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO185),MAX(AP$178:AP185)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.5489196352463515E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT185),MAX(AU$178:AU185)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E187,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E187,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E187,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E187,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E187,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E187,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E187,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E187,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E187,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E187,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E187,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E187,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E187,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E187,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E187,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E187,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E187,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E187,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E187,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E187,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P21","v":1.5587880279824022E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.5587880279824022E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO186),MAX(AP$178:AP186)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.5587880279824022E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT186),MAX(AU$178:AU186)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E188,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E188,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E188,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E188,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E188,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E188,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E188,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E188,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E188,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E188,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E188,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E188,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E188,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E188,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E188,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E188,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E188,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E188,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E188,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E188,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P22","v":1.5699960858009308E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.5699960858009308E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO187),MAX(AP$178:AP187)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.5699960858009308E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT187),MAX(AU$178:AU187)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E189,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E189,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E189,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E189,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E189,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E189,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E189,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E189,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E189,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E189,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E189,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E189,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E189,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E189,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E189,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E189,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E189,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E189,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E189,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E189,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P23","v":1.5932965099132359E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.5932965099132359E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO188),MAX(AP$178:AP188)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.5932965099132359E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT188),MAX(AU$178:AU188)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E190,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E190,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E190,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E190,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E190,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E190,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E190,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E190,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E190,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E190,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E190,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E190,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E190,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E190,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E190,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E190,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E190,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E190,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E190,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E190,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P24","v":1.6341659987301992E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.6341659987301992E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO189),MAX(AP$178:AP189)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.6341659987301992E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT189),MAX(AU$178:AU189)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E191,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E191,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E191,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E191,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E191,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E191,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E191,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E191,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E191,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E191,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E191,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E191,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E191,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E191,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E191,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E191,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E191,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E191,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E191,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E191,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P25","v":1.6837040499156825E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.6837040499156825E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO190),MAX(AP$178:AP190)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.6837040499156825E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT190),MAX(AU$178:AU190)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E192,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E192,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E192,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E192,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E192,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E192,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E192,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E192,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E192,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E192,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E192,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E192,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E192,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E192,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E192,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E192,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E192,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E192,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E192,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E192,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P26","v":1.6659964165052582E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.6659964165052582E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO191),MAX(AP$178:AP191)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.6659964165052582E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT191),MAX(AU$178:AU191)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E193,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E193,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E193,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E193,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E193,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E193,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E193,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E193,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E193,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E193,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E193,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E193,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E193,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E193,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E193,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E193,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E193,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E193,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E193,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E193,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P27","v":1.6558653152174661E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.6558653152174661E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO192),MAX(AP$178:AP192)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.6558653152174661E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT192),MAX(AU$178:AU192)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E194,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E194,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E194,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E194,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E194,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E194,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E194,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E194,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E194,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E194,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E194,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E194,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E194,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E194,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E194,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E194,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E194,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E194,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E194,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E194,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P28","v":1.7899702300387565E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.7899702300387565E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO193),MAX(AP$178:AP193)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.7899702300387565E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT193),MAX(AU$178:AU193)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E195,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E195,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E195,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E195,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E195,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E195,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E195,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E195,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E195,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E195,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E195,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E195,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E195,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E195,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E195,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E195,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E195,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E195,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E195,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E195,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P29","v":2.0231538623991883E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":2.0231538623991883E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO194),MAX(AP$178:AP194)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":2.0231538623991883E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT194),MAX(AU$178:AU194)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E196,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E196,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E196,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E196,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E196,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E196,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E196,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E196,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E196,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E196,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E196,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E196,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E196,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E196,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E196,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E196,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E196,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E196,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E196,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E196,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P30","v":2.5557872173641309E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":2.5557872173641309E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO195),MAX(AP$178:AP195)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":2.5557872173641309E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT195),MAX(AU$178:AU195)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E197,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E197,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E197,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E197,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E197,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E197,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E197,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E197,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E197,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E197,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E197,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E197,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E197,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E197,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E197,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E197,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E197,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E197,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E197,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E197,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P31","v":4.1058817422258191E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":4.1058817422258191E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO196),MAX(AP$178:AP196)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":4.1058817422258191E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT196),MAX(AU$178:AU196)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E198,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E198,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E198,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E198,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E198,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E198,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E198,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E198,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E198,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E198,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E198,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E198,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E198,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E198,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E198,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E198,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E198,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E198,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E198,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E198,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P32","v":4.8995119858952892E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":4.8995119858952892E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO197),MAX(AP$178:AP197)+1,0)","v":1},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":4.8995119858952892E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT197),MAX(AU$178:AU197)+1,0)","v":1},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":515.07875000000001},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E199,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E199,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E199,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E199,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E199,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E199,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E199,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E199,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E199,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E199,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E199,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E199,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E199,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E199,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E199,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E199,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E199,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E199,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E199,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E199,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P33","v":4.2788475763879834E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":4.2788475763879834E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO198),MAX(AP$178:AP198)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":4.2788475763879834E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT198),MAX(AU$178:AU198)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E200,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E200,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E200,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E200,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E200,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E200,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E200,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E200,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E200,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E200,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E200,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E200,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E200,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E200,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E200,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E200,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E200,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E200,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E200,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E200,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P34","v":3.0227424838709771E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":3.0227424838709771E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO199),MAX(AP$178:AP199)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":3.0227424838709771E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT199),MAX(AU$178:AU199)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Tipo de tarifa],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(Table33[[#This Row],[Hora]],Hora,0))","v":309.04725000000002},{"$f":"INDEX(EV_1[Carga de energía -  estándar],MATCH($E201,EV_1[[Hora]:[Hora]],0))*I$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia],MATCH($E201,EV_1[[Hora]:[Hora]],0))*J$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria],MATCH($E201,EV_1[[Hora]:[Hora]],0))*K$176","v":0},{"$f":"INDEX(EV_1[Carga de energía -  inteligente],MATCH($E201,EV_1[[Hora]:[Hora]],0))*L$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa monomia ],MATCH($E201,EV_1[[Hora]:[Hora]],0))*M$176","v":0},{"$f":"INDEX(EV_1[Costo - Tarifa Horaria ],MATCH($E201,EV_1[[Hora]:[Hora]],0))*N$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  estándar],MATCH($E201,EV_2[[Hora]:[Hora]],0))*O$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia],MATCH($E201,EV_2[[Hora]:[Hora]],0))*P$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria],MATCH($E201,EV_2[[Hora]:[Hora]],0))*Q$176","v":0},{"$f":"INDEX(EV_2[Carga de energía -  inteligente],MATCH($E201,EV_2[[Hora]:[Hora]],0))*R$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa monomia ],MATCH($E201,EV_2[[Hora]:[Hora]],0))*S$176","v":0},{"$f":"INDEX(EV_2[Costo - Tarifa Horaria ],MATCH($E201,EV_2[[Hora]:[Hora]],0))*T$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  estándar],MATCH($E201,EV_3[[Hora]:[Hora]],0))*U$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia],MATCH($E201,EV_3[[Hora]:[Hora]],0))*V$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria],MATCH($E201,EV_3[[Hora]:[Hora]],0))*W$176","v":0},{"$f":"INDEX(EV_3[Carga de energía -  inteligente],MATCH($E201,EV_3[[Hora]:[Hora]],0))*X$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa monomia ],MATCH($E201,EV_3[[Hora]:[Hora]],0))*Y$176","v":0},{"$f":"INDEX(EV_3[Costo - Tarifa Horaria ],MATCH($E201,EV_3[[Hora]:[Hora]],0))*Z$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  estándar],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AA$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AB$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AC$176","v":0},{"$f":"INDEX(EV_4[Carga de energía -  inteligente],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AD$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa monomia ],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AE$176","v":0},{"$f":"INDEX(EV_4[Costo - Tarifa Horaria ],MATCH($E201,EV_4[[Hora]:[Hora]],0))*AF$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  estándar],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AG$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AH$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AI$176","v":0},{"$f":"INDEX(EV_5[Carga de energía -  inteligente],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AJ$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa monomia ],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AK$176","v":0},{"$f":"INDEX(EV_5[Costo - Tarifa Horaria ],MATCH($E201,EV_5[[Hora]:[Hora]],0))*AL$176","v":0},{"$f":"'1 Linea Base'!P35","v":1.7565718652256066E-2},{"$f":"Table33[[#This Row],[Tipo 1 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 2 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 3 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 4 carga estándar (kWh)]]+Table33[[#This Row],[Tipo 5 carga estándar (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga estándar (kWh)]]","v":1.7565718652256066E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga estandar (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga estandar (kWh)]]<>AO200),MAX(AP$178:AP200)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - estándar]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - estándar]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 2 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 3 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 4 carga inteligente (kWh)]]+Table33[[#This Row],[Tipo 5 carga inteligente (kWh)]]","v":0},{"$f":"Table33[[#This Row],[Demanda - Escenario Base]]+Table33[[#This Row],[Todos carga inteligente (kWh)]]","v":1.7565718652256066E-2},{"$f":"IF(AND(Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]=MAX(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)]),Table33[[#This Row],[Demanda - Escenario Base + todos carga inteligente (kWh)]]<>AT200),MAX(AU$178:AU200)+1,0)","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa monomia - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa monomia - inteligente]]","v":0},{"$f":"Table33[[#This Row],[Tipo 1 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 2 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 3 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 4 - costo tarifa horaria - inteligente]]+Table33[[#This Row],[Tipo 5 - costo tarifa horaria - inteligente]]","v":0}]
[null,null,null,null,"Total",null,null,null,{"$f":"SUBTOTAL(109,Table33[Tipo 1 carga estándar (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 1 - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 1 - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 1 carga inteligente (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 1 - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 1 - costo tarifa horaria - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 carga estándar (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 carga inteligente (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 2 - costo tarifa horaria - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 carga estándar (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 carga inteligente (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 3 - costo tarifa horaria - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 carga estándar (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 carga inteligente (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 4 - costo tarifa horaria - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 carga estándar (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 carga inteligente (kWh)])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Tipo 5 - costo tarifa horaria - inteligente])","v":0},null,{"$f":"SUBTOTAL(109,Table33[Todos carga estándar (kWh)])","v":0},null,null,{"$f":"SUBTOTAL(109,Table33[Todos - costo tarifa monomia - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Todos - costo tarifa horaria - estándar])","v":0},{"$f":"SUBTOTAL(109,Table33[Todos carga inteligente (kWh)])","v":0},null,null,{"$f":"SUBTOTAL(109,Table33[Todos - costo tarifa monomia - inteligente])","v":0},{"$f":"SUBTOTAL(109,Table33[Todos - costo tarifa horaria - inteligente])","v":0}]
[]
[null,null,null,null,"Resultados anuales"]
[null,null,null,null,"Días en el año",365,null,null,{"$f":"SUM(Table33[Tipo 1 carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 1 - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 1 - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 1 carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 1 - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 1 - costo tarifa horaria - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 2 - costo tarifa horaria - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 3 - costo tarifa horaria - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 4 - costo tarifa horaria - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Tipo 5 - costo tarifa horaria - inteligente])*$F$205","v":0},null,{"$f":"SUM(Table33[Todos carga estándar (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Demanda - Escenario Base + todos carga estandar (kWh)])*$F$205","v":165.00000000000003},null,{"$f":"SUM(Table33[Todos - costo tarifa monomia - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Todos - costo tarifa horaria - estándar])*$F$205","v":0},{"$f":"SUM(Table33[Todos carga inteligente (kWh)])*$F$205","v":0},{"$f":"SUM(Table33[Demanda - Escenario Base + todos carga inteligente (kWh)])*$F$205","v":165.00000000000003},null,{"$f":"SUM(Table33[Todos - costo tarifa monomia - inteligente])*$F$205","v":0},{"$f":"SUM(Table33[Todos - costo tarifa horaria - inteligente])*$F$205","v":0}]
[]
[null,null,"Graficas de resultados"]
[]
[null,null,null,"Resultados de la flota vehicular"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Comparaciones del perfil de demanda por vehículo"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"xx"]

{"sheet":"5A Input","index":17,"n_rows":78,"n_cols":30,"rows_kept":78,"cut":false,"hidden":true,"merged":[[43,5,43,29]]}
[]
[null,"Ajuste de la demanda - Datos de entrada"]
[]
[]
[null,"Demanda base"]
[]
[null,"Tarifa","Hora","Porcentaje de flexibilidad de la demanda del usuario final","Energía (kWh)","Máxima cantidad de energía a ser desplazada","Precio (COP)"]
[null,{"$f":"'1 Linea Base'!K102","v":"Base"},"00:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E18,0)","v":0},{"$f":"'1 Linea Base'!P12","v":1.0797976352450431E-2},{"$f":"E8*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L102","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K103","v":"Base"},"01:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E19,0)","v":0},{"$f":"'1 Linea Base'!P13","v":8.4732980850981427E-3},{"$f":"E9*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L103","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K104","v":"Base"},"02:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E20,0)","v":0},{"$f":"'1 Linea Base'!P14","v":7.6812734195125113E-3},{"$f":"E10*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L104","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K105","v":"Base"},"03:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E21,0)","v":0},{"$f":"'1 Linea Base'!P15","v":7.3116865797363218E-3},{"$f":"E11*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L105","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K106","v":"Base"},"04:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E22,0)","v":0},{"$f":"'1 Linea Base'!P16","v":7.4512028952717071E-3},{"$f":"E12*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L106","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K107","v":"Base"},"05:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E23,0)","v":0},{"$f":"'1 Linea Base'!P17","v":9.0239657325419352E-3},{"$f":"E13*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L107","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K108","v":"Base"},"06:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E24,0)","v":0},{"$f":"'1 Linea Base'!P18","v":1.2497459352570741E-2},{"$f":"E14*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L108","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K109","v":"Base"},"07:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E25,0)","v":0},{"$f":"'1 Linea Base'!P19","v":1.5385942076173416E-2},{"$f":"E15*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L109","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K110","v":"Base"},"08:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E26,0)","v":0},{"$f":"'1 Linea Base'!P20","v":1.5489196352463515E-2},{"$f":"E16*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L110","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K111","v":"Base"},"09:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E27,0)","v":0},{"$f":"'1 Linea Base'!P21","v":1.5587880279824022E-2},{"$f":"E17*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L111","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K112","v":"Punta"},"10:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E28,0)","v":0},{"$f":"'1 Linea Base'!P22","v":1.5699960858009308E-2},{"$f":"E18*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L112","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K113","v":"Punta"},"11:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E29,0)","v":0},{"$f":"'1 Linea Base'!P23","v":1.5932965099132359E-2},{"$f":"E19*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L113","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K114","v":"Punta"},"12:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E30,0)","v":0},{"$f":"'1 Linea Base'!P24","v":1.6341659987301992E-2},{"$f":"E20*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L114","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K115","v":"Punta"},"13:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E31,0)","v":0},{"$f":"'1 Linea Base'!P25","v":1.6837040499156825E-2},{"$f":"E21*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L115","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K116","v":"Base"},"14:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E32,0)","v":0},{"$f":"'1 Linea Base'!P26","v":1.6659964165052582E-2},{"$f":"E22*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L116","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K117","v":"Base"},"15:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E33,0)","v":0},{"$f":"'1 Linea Base'!P27","v":1.6558653152174661E-2},{"$f":"E23*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L117","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K118","v":"Base"},"16:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E34,0)","v":0},{"$f":"'1 Linea Base'!P28","v":1.7899702300387565E-2},{"$f":"E24*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L118","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K119","v":"Base"},"17:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E35,0)","v":0},{"$f":"'1 Linea Base'!P29","v":2.0231538623991883E-2},{"$f":"E25*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L119","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K120","v":"Punta"},"18:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E36,0)","v":0},{"$f":"'1 Linea Base'!P30","v":2.5557872173641309E-2},{"$f":"E26*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L120","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K121","v":"Punta"},"19:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E37,0)","v":0.1},{"$f":"'1 Linea Base'!P31","v":4.1058817422258191E-2},{"$f":"E27*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":4.1058817422258195E-3},{"$f":"'1 Linea Base'!L121","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K122","v":"Punta"},"20:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E38,0)","v":0.1},{"$f":"'1 Linea Base'!P32","v":4.8995119858952892E-2},{"$f":"E28*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":4.8995119858952895E-3},{"$f":"'1 Linea Base'!L122","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K123","v":"Punta"},"21:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E39,0)","v":0},{"$f":"'1 Linea Base'!P33","v":4.2788475763879834E-2},{"$f":"E29*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L123","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K124","v":"Base"},"22:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E40,0)","v":0},{"$f":"'1 Linea Base'!P34","v":3.0227424838709771E-2},{"$f":"E30*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L124","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K125","v":"Base"},"23:00:00",{"$f":"IF(Table936[[#This Row],[Tarifa]]<>\"Base\",'Ajuste de carga'!E41,0)","v":0},{"$f":"'1 Linea Base'!P35","v":1.7565718652256066E-2},{"$f":"E31*Table936[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L125","v":309.04725000000002}]
[]
[]
[]
[null,"Interruptores de metodología de cambio de carga "]
[]
[null,"Distribución uniforme de la carga desplazada",null,null,{"$f":"IF('Ajuste de carga'!D46='5A Input'!B37,1,0)","v":0}]
[null,"Cambio de carga en bloques ",null,null,{"$f":"IF('Ajuste de carga'!D46='5A Input'!B38,1,0)","v":1}]
[]
[]
[]
[null,"Tabla de cálculo para distribuir uniformemente la carga a lo largo del día"]
[]
[null,null,null,null,null,"¿A qué hora se puede cambiar la carga?"]
[null,null,null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,"Tarifa","Hora actual","Número de horas a bajo costo","% de la carga a distribuir","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,{"$f":"'1 Linea Base'!K102","v":"Base"},"00:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},{"$f":"IF(F$45=\"base\",$E47,0)","v":0},{"$f":"IF(G$45=\"base\",$E47,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(P$45=\"base\",$E47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K103","v":"Base"},"01:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K104","v":"Base"},"02:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K105","v":"Base"},"03:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K106","v":"Base"},"04:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K107","v":"Base"},"05:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K108","v":"Base"},"06:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K109","v":"Base"},"07:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K110","v":"Base"},"08:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K111","v":"Base"},"09:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K112","v":"Punta"},"10:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},{"$f":"IF(F$45=\"base\",$E57,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(P$45=\"base\",$E57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K113","v":"Punta"},"11:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,{"$f":"IF(G$45=\"base\",$E58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K114","v":"Punta"},"12:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K115","v":"Punta"},"13:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K116","v":"Base"},"14:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K117","v":"Base"},"15:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K118","v":"Base"},"16:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K119","v":"Base"},"17:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K120","v":"Punta"},"18:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K121","v":"Punta"},"19:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K122","v":"Punta"},"20:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K123","v":"Punta"},"21:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":16},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K124","v":"Base"},"22:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K125","v":"Base"},"23:00",{"$f":"IF(Restrictions5A[[#This Row],[Tarifa]]=\"Base\",0, COUNTIF(Restrictions5A[Tarifa],\"base\"))","v":0},{"$f":"IFERROR(1/Restrictions5A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions5A[[#This Row],[00:00]:[23:00]])","v":0}]
[]
[]
[null,"% de diferencia en precios y transformación de los datos"]
[]
[null,"Punta a Base delta P",{"$f":"(INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"base\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0))-INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"Punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)))/(INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"Punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0))+INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"base\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)))","v":-0.25},null,"Hora",{"$f":"TRANSPOSE('5A Input'!C8:C31)","v":"00:00:00"},"01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00"]
[null,"Punta a Intermedio delta P",{"$f":"IFERROR((INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"Intermedio\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0))-INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)))/INDEX(_xlfn.ANCHORARRAY('5A Input'!F78),MATCH(\"punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)),\"\")","v":""},null,"% Flexibilidad",{"$f":"TRANSPOSE('5A Input'!D8:D31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1,0.1,0,0,0]
[null,"Elasticidad del consumidor",{"$f":"IF('Ajuste de carga'!$E$53=\"Si\",'Ajuste de carga'!$E$55,-1)","v":-1},null,"Energía (kWh)",{"$f":"TRANSPOSE('5A Input'!E8:E31)","v":1.0797976352450431E-2},8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2]
[null,null,null,null,"Precio (COP)",{"$f":"TRANSPOSE('5A Input'!G8:G31)","v":309.04725000000002},309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,515.07875000000001,515.07875000000001,515.07875000000001,515.07875000000001,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,515.07875000000001,515.07875000000001,515.07875000000001,515.07875000000001,309.04725000000002,309.04725000000002]

{"sheet":"5B Calculos","index":18,"n_rows":285,"n_cols":30,"rows_kept":285,"cut":false,"hidden":true,"merged":[[154,9,154,13],[154,15,154,19],[154,22,154,26],[153,9,153,13],[153,3,153,7],[153,15,153,19],[153,22,153,26],[154,3,154,7]]}
[]
[null,"Ajuste de la demanda - Cálculos"]
[]
[]
[null,"Enfoque diversificado"]
[]
[null,null,"Energía a cambiar *% de distribución en cada hora base "]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"'5A Input'!$F8*'5A Input'!F47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!G47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!H47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!I47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!J47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!K47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!L47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!M47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!N47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!O47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!P47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!Q47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!R47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!S47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!T47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!U47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!V47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!W47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!X47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!Y47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!Z47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!AA47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!AB47","v":0},{"$f":"'5A Input'!$F8*'5A Input'!AC47","v":0},{"$f":"SUM(D9:AA9)","v":0}]
[null,null,"01:00:00",{"$f":"'5A Input'!$F9*'5A Input'!F48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!G48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!H48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!I48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!J48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!K48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!L48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!M48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!N48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!O48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!P48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!Q48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!R48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!S48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!T48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!U48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!V48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!W48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!X48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!Y48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!Z48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!AA48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!AB48","v":0},{"$f":"'5A Input'!$F9*'5A Input'!AC48","v":0},{"$f":"SUM(D10:AA10)","v":0}]
[null,null,"02:00:00",{"$f":"'5A Input'!$F10*'5A Input'!F49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!G49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!H49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!I49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!J49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!K49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!L49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!M49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!N49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!O49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!P49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!Q49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!R49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!S49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!T49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!U49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!V49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!W49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!X49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!Y49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!Z49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!AA49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!AB49","v":0},{"$f":"'5A Input'!$F10*'5A Input'!AC49","v":0},0]
[null,null,"03:00:00",{"$f":"'5A Input'!$F11*'5A Input'!F50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!G50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!H50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!I50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!J50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!K50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!L50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!M50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!N50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!O50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!P50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!Q50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!R50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!S50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!T50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!U50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!V50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!W50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!X50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!Y50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!Z50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!AA50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!AB50","v":0},{"$f":"'5A Input'!$F11*'5A Input'!AC50","v":0},0]
[null,null,"04:00:00",{"$f":"'5A Input'!$F12*'5A Input'!F51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!G51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!H51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!I51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!J51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!K51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!L51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!M51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!N51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!O51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!P51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!Q51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!R51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!S51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!T51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!U51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!V51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!W51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!X51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!Y51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!Z51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!AA51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!AB51","v":0},{"$f":"'5A Input'!$F12*'5A Input'!AC51","v":0},0]
[null,null,"05:00:00",{"$f":"'5A Input'!$F13*'5A Input'!F52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!G52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!H52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!I52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!J52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!K52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!L52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!M52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!N52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!O52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!P52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!Q52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!R52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!S52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!T52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!U52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!V52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!W52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!X52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!Y52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!Z52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!AA52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!AB52","v":0},{"$f":"'5A Input'!$F13*'5A Input'!AC52","v":0},0]
[null,null,"06:00:00",{"$f":"'5A Input'!$F14*'5A Input'!F53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!G53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!H53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!I53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!J53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!K53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!L53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!M53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!N53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!O53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!P53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!Q53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!R53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!S53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!T53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!U53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!V53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!W53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!X53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!Y53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!Z53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!AA53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!AB53","v":0},{"$f":"'5A Input'!$F14*'5A Input'!AC53","v":0},0]
[null,null,"07:00:00",{"$f":"'5A Input'!$F15*'5A Input'!F54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!G54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!H54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!I54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!J54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!K54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!L54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!M54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!N54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!O54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!P54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!Q54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!R54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!S54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!T54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!U54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!V54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!W54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!X54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!Y54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!Z54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!AA54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!AB54","v":0},{"$f":"'5A Input'!$F15*'5A Input'!AC54","v":0},0]
[null,null,"08:00:00",{"$f":"'5A Input'!$F16*'5A Input'!F55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!G55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!H55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!I55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!J55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!K55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!L55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!M55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!N55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!O55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!P55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!Q55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!R55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!S55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!T55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!U55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!V55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!W55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!X55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!Y55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!Z55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!AA55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!AB55","v":0},{"$f":"'5A Input'!$F16*'5A Input'!AC55","v":0},{"$f":"SUM(D17:AA17)","v":0}]
[null,null,"09:00:00",{"$f":"'5A Input'!$F17*'5A Input'!F56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!G56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!H56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!I56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!J56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!K56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!L56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!M56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!N56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!O56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!P56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!Q56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!R56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!S56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!T56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!U56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!V56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!W56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!X56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!Y56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!Z56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!AA56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!AB56","v":0},{"$f":"'5A Input'!$F17*'5A Input'!AC56","v":0},0]
[null,null,"10:00:00",{"$f":"'5A Input'!$F18*'5A Input'!F57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!G57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!H57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!I57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!J57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!K57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!L57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!M57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!N57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!O57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!P57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!Q57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!R57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!S57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!T57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!U57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!V57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!W57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!X57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!Y57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!Z57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!AA57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!AB57","v":0},{"$f":"'5A Input'!$F18*'5A Input'!AC57","v":0},0]
[null,null,"11:00:00",{"$f":"'5A Input'!$F19*'5A Input'!F58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!G58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!H58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!I58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!J58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!K58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!L58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!M58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!N58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!O58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!P58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!Q58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!R58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!S58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!T58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!U58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!V58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!W58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!X58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!Y58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!Z58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!AA58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!AB58","v":0},{"$f":"'5A Input'!$F19*'5A Input'!AC58","v":0},0]
[null,null,"12:00:00",{"$f":"'5A Input'!$F20*'5A Input'!F59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!G59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!H59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!I59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!J59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!K59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!L59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!M59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!N59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!O59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!P59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!Q59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!R59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!S59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!T59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!U59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!V59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!W59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!X59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!Y59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!Z59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!AA59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!AB59","v":0},{"$f":"'5A Input'!$F20*'5A Input'!AC59","v":0},0]
[null,null,"13:00:00",{"$f":"'5A Input'!$F21*'5A Input'!F60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!G60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!H60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!I60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!J60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!K60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!L60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!M60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!N60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!O60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!P60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!Q60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!R60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!S60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!T60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!U60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!V60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!W60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!X60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!Y60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!Z60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!AA60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!AB60","v":0},{"$f":"'5A Input'!$F21*'5A Input'!AC60","v":0},0]
[null,null,"14:00:00",{"$f":"'5A Input'!$F22*'5A Input'!F61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!G61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!H61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!I61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!J61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!K61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!L61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!M61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!N61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!O61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!P61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!Q61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!R61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!S61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!T61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!U61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!V61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!W61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!X61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!Y61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!Z61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!AA61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!AB61","v":0},{"$f":"'5A Input'!$F22*'5A Input'!AC61","v":0},0]
[null,null,"15:00:00",{"$f":"'5A Input'!$F23*'5A Input'!F62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!G62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!H62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!I62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!J62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!K62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!L62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!M62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!N62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!O62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!P62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!Q62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!R62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!S62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!T62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!U62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!V62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!W62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!X62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!Y62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!Z62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!AA62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!AB62","v":0},{"$f":"'5A Input'!$F23*'5A Input'!AC62","v":0},0]
[null,null,"16:00:00",{"$f":"'5A Input'!$F24*'5A Input'!F63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!G63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!H63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!I63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!J63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!K63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!L63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!M63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!N63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!O63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!P63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!Q63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!R63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!S63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!T63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!U63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!V63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!W63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!X63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!Y63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!Z63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!AA63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!AB63","v":0},{"$f":"'5A Input'!$F24*'5A Input'!AC63","v":0},0]
[null,null,"17:00:00",{"$f":"'5A Input'!$F25*'5A Input'!F64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!G64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!H64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!I64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!J64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!K64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!L64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!M64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!N64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!O64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!P64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!Q64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!R64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!S64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!T64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!U64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!V64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!W64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!X64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!Y64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!Z64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!AA64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!AB64","v":0},{"$f":"'5A Input'!$F25*'5A Input'!AC64","v":0},0]
[null,null,"18:00:00",{"$f":"'5A Input'!$F26*'5A Input'!F65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!G65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!H65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!I65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!J65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!K65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!L65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!M65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!N65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!O65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!P65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!Q65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!R65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!S65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!T65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!U65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!V65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!W65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!X65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!Y65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!Z65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!AA65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!AB65","v":0},{"$f":"'5A Input'!$F26*'5A Input'!AC65","v":0},0]
[null,null,"19:00:00",{"$f":"'5A Input'!$F27*'5A Input'!F66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!G66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!H66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!I66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!J66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!K66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!L66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!M66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!N66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!O66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!P66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!Q66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!R66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!S66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!T66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!U66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!V66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!W66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!X66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!Y66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!Z66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!AA66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!AB66","v":0},{"$f":"'5A Input'!$F27*'5A Input'!AC66","v":0},0]
[null,null,"20:00:00",{"$f":"'5A Input'!$F28*'5A Input'!F67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!G67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!H67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!I67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!J67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!K67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!L67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!M67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!N67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!O67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!P67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!Q67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!R67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!S67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!T67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!U67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!V67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!W67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!X67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!Y67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!Z67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!AA67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!AB67","v":0},{"$f":"'5A Input'!$F28*'5A Input'!AC67","v":0},{"$f":"SUM(D29:AA29)","v":0}]
[null,null,"21:00:00",{"$f":"'5A Input'!$F29*'5A Input'!F68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!G68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!H68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!I68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!J68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!K68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!L68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!M68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!N68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!O68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!P68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!Q68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!R68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!S68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!T68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!U68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!V68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!W68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!X68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!Y68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!Z68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!AA68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!AB68","v":0},{"$f":"'5A Input'!$F29*'5A Input'!AC68","v":0},0]
[null,null,"22:00:00",{"$f":"'5A Input'!$F30*'5A Input'!F69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!G69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!H69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!I69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!J69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!K69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!L69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!M69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!N69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!O69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!P69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!Q69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!R69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!S69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!T69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!U69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!V69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!W69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!X69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!Y69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!Z69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!AA69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!AB69","v":0},{"$f":"'5A Input'!$F30*'5A Input'!AC69","v":0},0]
[null,null,"23:00:00",{"$f":"'5A Input'!$F31*'5A Input'!F70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!G70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!H70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!I70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!J70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!K70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!L70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!M70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!N70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!O70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!P70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!Q70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!R70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!S70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!T70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!U70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!V70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!W70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!X70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!Y70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!Z70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!AA70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!AB70","v":0},{"$f":"'5A Input'!$F31*'5A Input'!AC70","v":0},0]
[]
[]
[null,null,"Costo de la energía al inicio (COP)"]
[null,null,"Precio horario en hora actual multiplicado por energía flexible"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"'5A Input'!$G8*D9","v":0},{"$f":"'5A Input'!$G8*E9","v":0},{"$f":"'5A Input'!$G8*F9","v":0},{"$f":"'5A Input'!$G8*G9","v":0},{"$f":"'5A Input'!$G8*H9","v":0},{"$f":"'5A Input'!$G8*I9","v":0},{"$f":"'5A Input'!$G8*J9","v":0},{"$f":"'5A Input'!$G8*K9","v":0},{"$f":"'5A Input'!$G8*L9","v":0},{"$f":"'5A Input'!$G8*M9","v":0},{"$f":"'5A Input'!$G8*N9","v":0},{"$f":"'5A Input'!$G8*O9","v":0},{"$f":"'5A Input'!$G8*P9","v":0},{"$f":"'5A Input'!$G8*Q9","v":0},{"$f":"'5A Input'!$G8*R9","v":0},{"$f":"'5A Input'!$G8*S9","v":0},{"$f":"'5A Input'!$G8*T9","v":0},{"$f":"'5A Input'!$G8*U9","v":0},{"$f":"'5A Input'!$G8*V9","v":0},{"$f":"'5A Input'!$G8*W9","v":0},{"$f":"'5A Input'!$G8*X9","v":0},{"$f":"'5A Input'!$G8*Y9","v":0},{"$f":"'5A Input'!$G8*Z9","v":0},{"$f":"'5A Input'!$G8*AA9","v":0}]
[null,null,"01:00:00",{"$f":"'5A Input'!$G9*D10","v":0},{"$f":"'5A Input'!$G9*E10","v":0},{"$f":"'5A Input'!$G9*F10","v":0},{"$f":"'5A Input'!$G9*G10","v":0},{"$f":"'5A Input'!$G9*H10","v":0},{"$f":"'5A Input'!$G9*I10","v":0},{"$f":"'5A Input'!$G9*J10","v":0},{"$f":"'5A Input'!$G9*K10","v":0},{"$f":"'5A Input'!$G9*L10","v":0},{"$f":"'5A Input'!$G9*M10","v":0},{"$f":"'5A Input'!$G9*N10","v":0},{"$f":"'5A Input'!$G9*O10","v":0},{"$f":"'5A Input'!$G9*P10","v":0},{"$f":"'5A Input'!$G9*Q10","v":0},{"$f":"'5A Input'!$G9*R10","v":0},{"$f":"'5A Input'!$G9*S10","v":0},{"$f":"'5A Input'!$G9*T10","v":0},{"$f":"'5A Input'!$G9*U10","v":0},{"$f":"'5A Input'!$G9*V10","v":0},{"$f":"'5A Input'!$G9*W10","v":0},{"$f":"'5A Input'!$G9*X10","v":0},{"$f":"'5A Input'!$G9*Y10","v":0},{"$f":"'5A Input'!$G9*Z10","v":0},{"$f":"'5A Input'!$G9*AA10","v":0}]
[null,null,"02:00:00",{"$f":"'5A Input'!$G10*D11","v":0},{"$f":"'5A Input'!$G10*E11","v":0},{"$f":"'5A Input'!$G10*F11","v":0},{"$f":"'5A Input'!$G10*G11","v":0},{"$f":"'5A Input'!$G10*H11","v":0},{"$f":"'5A Input'!$G10*I11","v":0},{"$f":"'5A Input'!$G10*J11","v":0},{"$f":"'5A Input'!$G10*K11","v":0},{"$f":"'5A Input'!$G10*L11","v":0},{"$f":"'5A Input'!$G10*M11","v":0},{"$f":"'5A Input'!$G10*N11","v":0},{"$f":"'5A Input'!$G10*O11","v":0},{"$f":"'5A Input'!$G10*P11","v":0},{"$f":"'5A Input'!$G10*Q11","v":0},{"$f":"'5A Input'!$G10*R11","v":0},{"$f":"'5A Input'!$G10*S11","v":0},{"$f":"'5A Input'!$G10*T11","v":0},{"$f":"'5A Input'!$G10*U11","v":0},{"$f":"'5A Input'!$G10*V11","v":0},{"$f":"'5A Input'!$G10*W11","v":0},{"$f":"'5A Input'!$G10*X11","v":0},{"$f":"'5A Input'!$G10*Y11","v":0},{"$f":"'5A Input'!$G10*Z11","v":0},{"$f":"'5A Input'!$G10*AA11","v":0}]
[null,null,"03:00:00",{"$f":"'5A Input'!$G11*D12","v":0},{"$f":"'5A Input'!$G11*E12","v":0},{"$f":"'5A Input'!$G11*F12","v":0},{"$f":"'5A Input'!$G11*G12","v":0},{"$f":"'5A Input'!$G11*H12","v":0},{"$f":"'5A Input'!$G11*I12","v":0},{"$f":"'5A Input'!$G11*J12","v":0},{"$f":"'5A Input'!$G11*K12","v":0},{"$f":"'5A Input'!$G11*L12","v":0},{"$f":"'5A Input'!$G11*M12","v":0},{"$f":"'5A Input'!$G11*N12","v":0},{"$f":"'5A Input'!$G11*O12","v":0},{"$f":"'5A Input'!$G11*P12","v":0},{"$f":"'5A Input'!$G11*Q12","v":0},{"$f":"'5A Input'!$G11*R12","v":0},{"$f":"'5A Input'!$G11*S12","v":0},{"$f":"'5A Input'!$G11*T12","v":0},{"$f":"'5A Input'!$G11*U12","v":0},{"$f":"'5A Input'!$G11*V12","v":0},{"$f":"'5A Input'!$G11*W12","v":0},{"$f":"'5A Input'!$G11*X12","v":0},{"$f":"'5A Input'!$G11*Y12","v":0},{"$f":"'5A Input'!$G11*Z12","v":0},{"$f":"'5A Input'!$G11*AA12","v":0}]
[null,null,"04:00:00",{"$f":"'5A Input'!$G12*D13","v":0},{"$f":"'5A Input'!$G12*E13","v":0},{"$f":"'5A Input'!$G12*F13","v":0},{"$f":"'5A Input'!$G12*G13","v":0},{"$f":"'5A Input'!$G12*H13","v":0},{"$f":"'5A Input'!$G12*I13","v":0},{"$f":"'5A Input'!$G12*J13","v":0},{"$f":"'5A Input'!$G12*K13","v":0},{"$f":"'5A Input'!$G12*L13","v":0},{"$f":"'5A Input'!$G12*M13","v":0},{"$f":"'5A Input'!$G12*N13","v":0},{"$f":"'5A Input'!$G12*O13","v":0},{"$f":"'5A Input'!$G12*P13","v":0},{"$f":"'5A Input'!$G12*Q13","v":0},{"$f":"'5A Input'!$G12*R13","v":0},{"$f":"'5A Input'!$G12*S13","v":0},{"$f":"'5A Input'!$G12*T13","v":0},{"$f":"'5A Input'!$G12*U13","v":0},{"$f":"'5A Input'!$G12*V13","v":0},{"$f":"'5A Input'!$G12*W13","v":0},{"$f":"'5A Input'!$G12*X13","v":0},{"$f":"'5A Input'!$G12*Y13","v":0},{"$f":"'5A Input'!$G12*Z13","v":0},{"$f":"'5A Input'!$G12*AA13","v":0}]
[null,null,"05:00:00",{"$f":"'5A Input'!$G13*D14","v":0},{"$f":"'5A Input'!$G13*E14","v":0},{"$f":"'5A Input'!$G13*F14","v":0},{"$f":"'5A Input'!$G13*G14","v":0},{"$f":"'5A Input'!$G13*H14","v":0},{"$f":"'5A Input'!$G13*I14","v":0},{"$f":"'5A Input'!$G13*J14","v":0},{"$f":"'5A Input'!$G13*K14","v":0},{"$f":"'5A Input'!$G13*L14","v":0},{"$f":"'5A Input'!$G13*M14","v":0},{"$f":"'5A Input'!$G13*N14","v":0},{"$f":"'5A Input'!$G13*O14","v":0},{"$f":"'5A Input'!$G13*P14","v":0},{"$f":"'5A Input'!$G13*Q14","v":0},{"$f":"'5A Input'!$G13*R14","v":0},{"$f":"'5A Input'!$G13*S14","v":0},{"$f":"'5A Input'!$G13*T14","v":0},{"$f":"'5A Input'!$G13*U14","v":0},{"$f":"'5A Input'!$G13*V14","v":0},{"$f":"'5A Input'!$G13*W14","v":0},{"$f":"'5A Input'!$G13*X14","v":0},{"$f":"'5A Input'!$G13*Y14","v":0},{"$f":"'5A Input'!$G13*Z14","v":0},{"$f":"'5A Input'!$G13*AA14","v":0}]
[null,null,"06:00:00",{"$f":"'5A Input'!$G14*D15","v":0},{"$f":"'5A Input'!$G14*E15","v":0},{"$f":"'5A Input'!$G14*F15","v":0},{"$f":"'5A Input'!$G14*G15","v":0},{"$f":"'5A Input'!$G14*H15","v":0},{"$f":"'5A Input'!$G14*I15","v":0},{"$f":"'5A Input'!$G14*J15","v":0},{"$f":"'5A Input'!$G14*K15","v":0},{"$f":"'5A Input'!$G14*L15","v":0},{"$f":"'5A Input'!$G14*M15","v":0},{"$f":"'5A Input'!$G14*N15","v":0},{"$f":"'5A Input'!$G14*O15","v":0},{"$f":"'5A Input'!$G14*P15","v":0},{"$f":"'5A Input'!$G14*Q15","v":0},{"$f":"'5A Input'!$G14*R15","v":0},{"$f":"'5A Input'!$G14*S15","v":0},{"$f":"'5A Input'!$G14*T15","v":0},{"$f":"'5A Input'!$G14*U15","v":0},{"$f":"'5A Input'!$G14*V15","v":0},{"$f":"'5A Input'!$G14*W15","v":0},{"$f":"'5A Input'!$G14*X15","v":0},{"$f":"'5A Input'!$G14*Y15","v":0},{"$f":"'5A Input'!$G14*Z15","v":0},{"$f":"'5A Input'!$G14*AA15","v":0}]
[null,null,"07:00:00",{"$f":"'5A Input'!$G15*D16","v":0},{"$f":"'5A Input'!$G15*E16","v":0},{"$f":"'5A Input'!$G15*F16","v":0},{"$f":"'5A Input'!$G15*G16","v":0},{"$f":"'5A Input'!$G15*H16","v":0},{"$f":"'5A Input'!$G15*I16","v":0},{"$f":"'5A Input'!$G15*J16","v":0},{"$f":"'5A Input'!$G15*K16","v":0},{"$f":"'5A Input'!$G15*L16","v":0},{"$f":"'5A Input'!$G15*M16","v":0},{"$f":"'5A Input'!$G15*N16","v":0},{"$f":"'5A Input'!$G15*O16","v":0},{"$f":"'5A Input'!$G15*P16","v":0},{"$f":"'5A Input'!$G15*Q16","v":0},{"$f":"'5A Input'!$G15*R16","v":0},{"$f":"'5A Input'!$G15*S16","v":0},{"$f":"'5A Input'!$G15*T16","v":0},{"$f":"'5A Input'!$G15*U16","v":0},{"$f":"'5A Input'!$G15*V16","v":0},{"$f":"'5A Input'!$G15*W16","v":0},{"$f":"'5A Input'!$G15*X16","v":0},{"$f":"'5A Input'!$G15*Y16","v":0},{"$f":"'5A Input'!$G15*Z16","v":0},{"$f":"'5A Input'!$G15*AA16","v":0}]
[null,null,"08:00:00",{"$f":"'5A Input'!$G16*D17","v":0},{"$f":"'5A Input'!$G16*E17","v":0},{"$f":"'5A Input'!$G16*F17","v":0},{"$f":"'5A Input'!$G16*G17","v":0},{"$f":"'5A Input'!$G16*H17","v":0},{"$f":"'5A Input'!$G16*I17","v":0},{"$f":"'5A Input'!$G16*J17","v":0},{"$f":"'5A Input'!$G16*K17","v":0},{"$f":"'5A Input'!$G16*L17","v":0},{"$f":"'5A Input'!$G16*M17","v":0},{"$f":"'5A Input'!$G16*N17","v":0},{"$f":"'5A Input'!$G16*O17","v":0},{"$f":"'5A Input'!$G16*P17","v":0},{"$f":"'5A Input'!$G16*Q17","v":0},{"$f":"'5A Input'!$G16*R17","v":0},{"$f":"'5A Input'!$G16*S17","v":0},{"$f":"'5A Input'!$G16*T17","v":0},{"$f":"'5A Input'!$G16*U17","v":0},{"$f":"'5A Input'!$G16*V17","v":0},{"$f":"'5A Input'!$G16*W17","v":0},{"$f":"'5A Input'!$G16*X17","v":0},{"$f":"'5A Input'!$G16*Y17","v":0},{"$f":"'5A Input'!$G16*Z17","v":0},{"$f":"'5A Input'!$G16*AA17","v":0}]
[null,null,"09:00:00",{"$f":"'5A Input'!$G17*D18","v":0},{"$f":"'5A Input'!$G17*E18","v":0},{"$f":"'5A Input'!$G17*F18","v":0},{"$f":"'5A Input'!$G17*G18","v":0},{"$f":"'5A Input'!$G17*H18","v":0},{"$f":"'5A Input'!$G17*I18","v":0},{"$f":"'5A Input'!$G17*J18","v":0},{"$f":"'5A Input'!$G17*K18","v":0},{"$f":"'5A Input'!$G17*L18","v":0},{"$f":"'5A Input'!$G17*M18","v":0},{"$f":"'5A Input'!$G17*N18","v":0},{"$f":"'5A Input'!$G17*O18","v":0},{"$f":"'5A Input'!$G17*P18","v":0},{"$f":"'5A Input'!$G17*Q18","v":0},{"$f":"'5A Input'!$G17*R18","v":0},{"$f":"'5A Input'!$G17*S18","v":0},{"$f":"'5A Input'!$G17*T18","v":0},{"$f":"'5A Input'!$G17*U18","v":0},{"$f":"'5A Input'!$G17*V18","v":0},{"$f":"'5A Input'!$G17*W18","v":0},{"$f":"'5A Input'!$G17*X18","v":0},{"$f":"'5A Input'!$G17*Y18","v":0},{"$f":"'5A Input'!$G17*Z18","v":0},{"$f":"'5A Input'!$G17*AA18","v":0}]
[null,null,"10:00:00",{"$f":"'5A Input'!$G18*D19","v":0},{"$f":"'5A Input'!$G18*E19","v":0},{"$f":"'5A Input'!$G18*F19","v":0},{"$f":"'5A Input'!$G18*G19","v":0},{"$f":"'5A Input'!$G18*H19","v":0},{"$f":"'5A Input'!$G18*I19","v":0},{"$f":"'5A Input'!$G18*J19","v":0},{"$f":"'5A Input'!$G18*K19","v":0},{"$f":"'5A Input'!$G18*L19","v":0},{"$f":"'5A Input'!$G18*M19","v":0},{"$f":"'5A Input'!$G18*N19","v":0},{"$f":"'5A Input'!$G18*O19","v":0},{"$f":"'5A Input'!$G18*P19","v":0},{"$f":"'5A Input'!$G18*Q19","v":0},{"$f":"'5A Input'!$G18*R19","v":0},{"$f":"'5A Input'!$G18*S19","v":0},{"$f":"'5A Input'!$G18*T19","v":0},{"$f":"'5A Input'!$G18*U19","v":0},{"$f":"'5A Input'!$G18*V19","v":0},{"$f":"'5A Input'!$G18*W19","v":0},{"$f":"'5A Input'!$G18*X19","v":0},{"$f":"'5A Input'!$G18*Y19","v":0},{"$f":"'5A Input'!$G18*Z19","v":0},{"$f":"'5A Input'!$G18*AA19","v":0}]
[null,null,"11:00:00",{"$f":"'5A Input'!$G19*D20","v":0},{"$f":"'5A Input'!$G19*E20","v":0},{"$f":"'5A Input'!$G19*F20","v":0},{"$f":"'5A Input'!$G19*G20","v":0},{"$f":"'5A Input'!$G19*H20","v":0},{"$f":"'5A Input'!$G19*I20","v":0},{"$f":"'5A Input'!$G19*J20","v":0},{"$f":"'5A Input'!$G19*K20","v":0},{"$f":"'5A Input'!$G19*L20","v":0},{"$f":"'5A Input'!$G19*M20","v":0},{"$f":"'5A Input'!$G19*N20","v":0},{"$f":"'5A Input'!$G19*O20","v":0},{"$f":"'5A Input'!$G19*P20","v":0},{"$f":"'5A Input'!$G19*Q20","v":0},{"$f":"'5A Input'!$G19*R20","v":0},{"$f":"'5A Input'!$G19*S20","v":0},{"$f":"'5A Input'!$G19*T20","v":0},{"$f":"'5A Input'!$G19*U20","v":0},{"$f":"'5A Input'!$G19*V20","v":0},{"$f":"'5A Input'!$G19*W20","v":0},{"$f":"'5A Input'!$G19*X20","v":0},{"$f":"'5A Input'!$G19*Y20","v":0},{"$f":"'5A Input'!$G19*Z20","v":0},{"$f":"'5A Input'!$G19*AA20","v":0}]
[null,null,"12:00:00",{"$f":"'5A Input'!$G20*D21","v":0},{"$f":"'5A Input'!$G20*E21","v":0},{"$f":"'5A Input'!$G20*F21","v":0},{"$f":"'5A Input'!$G20*G21","v":0},{"$f":"'5A Input'!$G20*H21","v":0},{"$f":"'5A Input'!$G20*I21","v":0},{"$f":"'5A Input'!$G20*J21","v":0},{"$f":"'5A Input'!$G20*K21","v":0},{"$f":"'5A Input'!$G20*L21","v":0},{"$f":"'5A Input'!$G20*M21","v":0},{"$f":"'5A Input'!$G20*N21","v":0},{"$f":"'5A Input'!$G20*O21","v":0},{"$f":"'5A Input'!$G20*P21","v":0},{"$f":"'5A Input'!$G20*Q21","v":0},{"$f":"'5A Input'!$G20*R21","v":0},{"$f":"'5A Input'!$G20*S21","v":0},{"$f":"'5A Input'!$G20*T21","v":0},{"$f":"'5A Input'!$G20*U21","v":0},{"$f":"'5A Input'!$G20*V21","v":0},{"$f":"'5A Input'!$G20*W21","v":0},{"$f":"'5A Input'!$G20*X21","v":0},{"$f":"'5A Input'!$G20*Y21","v":0},{"$f":"'5A Input'!$G20*Z21","v":0},{"$f":"'5A Input'!$G20*AA21","v":0}]
[null,null,"13:00:00",{"$f":"'5A Input'!$G21*D22","v":0},{"$f":"'5A Input'!$G21*E22","v":0},{"$f":"'5A Input'!$G21*F22","v":0},{"$f":"'5A Input'!$G21*G22","v":0},{"$f":"'5A Input'!$G21*H22","v":0},{"$f":"'5A Input'!$G21*I22","v":0},{"$f":"'5A Input'!$G21*J22","v":0},{"$f":"'5A Input'!$G21*K22","v":0},{"$f":"'5A Input'!$G21*L22","v":0},{"$f":"'5A Input'!$G21*M22","v":0},{"$f":"'5A Input'!$G21*N22","v":0},{"$f":"'5A Input'!$G21*O22","v":0},{"$f":"'5A Input'!$G21*P22","v":0},{"$f":"'5A Input'!$G21*Q22","v":0},{"$f":"'5A Input'!$G21*R22","v":0},{"$f":"'5A Input'!$G21*S22","v":0},{"$f":"'5A Input'!$G21*T22","v":0},{"$f":"'5A Input'!$G21*U22","v":0},{"$f":"'5A Input'!$G21*V22","v":0},{"$f":"'5A Input'!$G21*W22","v":0},{"$f":"'5A Input'!$G21*X22","v":0},{"$f":"'5A Input'!$G21*Y22","v":0},{"$f":"'5A Input'!$G21*Z22","v":0},{"$f":"'5A Input'!$G21*AA22","v":0}]
[null,null,"14:00:00",{"$f":"'5A Input'!$G22*D23","v":0},{"$f":"'5A Input'!$G22*E23","v":0},{"$f":"'5A Input'!$G22*F23","v":0},{"$f":"'5A Input'!$G22*G23","v":0},{"$f":"'5A Input'!$G22*H23","v":0},{"$f":"'5A Input'!$G22*I23","v":0},{"$f":"'5A Input'!$G22*J23","v":0},{"$f":"'5A Input'!$G22*K23","v":0},{"$f":"'5A Input'!$G22*L23","v":0},{"$f":"'5A Input'!$G22*M23","v":0},{"$f":"'5A Input'!$G22*N23","v":0},{"$f":"'5A Input'!$G22*O23","v":0},{"$f":"'5A Input'!$G22*P23","v":0},{"$f":"'5A Input'!$G22*Q23","v":0},{"$f":"'5A Input'!$G22*R23","v":0},{"$f":"'5A Input'!$G22*S23","v":0},{"$f":"'5A Input'!$G22*T23","v":0},{"$f":"'5A Input'!$G22*U23","v":0},{"$f":"'5A Input'!$G22*V23","v":0},{"$f":"'5A Input'!$G22*W23","v":0},{"$f":"'5A Input'!$G22*X23","v":0},{"$f":"'5A Input'!$G22*Y23","v":0},{"$f":"'5A Input'!$G22*Z23","v":0},{"$f":"'5A Input'!$G22*AA23","v":0}]
[null,null,"15:00:00",{"$f":"'5A Input'!$G23*D24","v":0},{"$f":"'5A Input'!$G23*E24","v":0},{"$f":"'5A Input'!$G23*F24","v":0},{"$f":"'5A Input'!$G23*G24","v":0},{"$f":"'5A Input'!$G23*H24","v":0},{"$f":"'5A Input'!$G23*I24","v":0},{"$f":"'5A Input'!$G23*J24","v":0},{"$f":"'5A Input'!$G23*K24","v":0},{"$f":"'5A Input'!$G23*L24","v":0},{"$f":"'5A Input'!$G23*M24","v":0},{"$f":"'5A Input'!$G23*N24","v":0},{"$f":"'5A Input'!$G23*O24","v":0},{"$f":"'5A Input'!$G23*P24","v":0},{"$f":"'5A Input'!$G23*Q24","v":0},{"$f":"'5A Input'!$G23*R24","v":0},{"$f":"'5A Input'!$G23*S24","v":0},{"$f":"'5A Input'!$G23*T24","v":0},{"$f":"'5A Input'!$G23*U24","v":0},{"$f":"'5A Input'!$G23*V24","v":0},{"$f":"'5A Input'!$G23*W24","v":0},{"$f":"'5A Input'!$G23*X24","v":0},{"$f":"'5A Input'!$G23*Y24","v":0},{"$f":"'5A Input'!$G23*Z24","v":0},{"$f":"'5A Input'!$G23*AA24","v":0}]
[null,null,"16:00:00",{"$f":"'5A Input'!$G24*D25","v":0},{"$f":"'5A Input'!$G24*E25","v":0},{"$f":"'5A Input'!$G24*F25","v":0},{"$f":"'5A Input'!$G24*G25","v":0},{"$f":"'5A Input'!$G24*H25","v":0},{"$f":"'5A Input'!$G24*I25","v":0},{"$f":"'5A Input'!$G24*J25","v":0},{"$f":"'5A Input'!$G24*K25","v":0},{"$f":"'5A Input'!$G24*L25","v":0},{"$f":"'5A Input'!$G24*M25","v":0},{"$f":"'5A Input'!$G24*N25","v":0},{"$f":"'5A Input'!$G24*O25","v":0},{"$f":"'5A Input'!$G24*P25","v":0},{"$f":"'5A Input'!$G24*Q25","v":0},{"$f":"'5A Input'!$G24*R25","v":0},{"$f":"'5A Input'!$G24*S25","v":0},{"$f":"'5A Input'!$G24*T25","v":0},{"$f":"'5A Input'!$G24*U25","v":0},{"$f":"'5A Input'!$G24*V25","v":0},{"$f":"'5A Input'!$G24*W25","v":0},{"$f":"'5A Input'!$G24*X25","v":0},{"$f":"'5A Input'!$G24*Y25","v":0},{"$f":"'5A Input'!$G24*Z25","v":0},{"$f":"'5A Input'!$G24*AA25","v":0}]
[null,null,"17:00:00",{"$f":"'5A Input'!$G25*D26","v":0},{"$f":"'5A Input'!$G25*E26","v":0},{"$f":"'5A Input'!$G25*F26","v":0},{"$f":"'5A Input'!$G25*G26","v":0},{"$f":"'5A Input'!$G25*H26","v":0},{"$f":"'5A Input'!$G25*I26","v":0},{"$f":"'5A Input'!$G25*J26","v":0},{"$f":"'5A Input'!$G25*K26","v":0},{"$f":"'5A Input'!$G25*L26","v":0},{"$f":"'5A Input'!$G25*M26","v":0},{"$f":"'5A Input'!$G25*N26","v":0},{"$f":"'5A Input'!$G25*O26","v":0},{"$f":"'5A Input'!$G25*P26","v":0},{"$f":"'5A Input'!$G25*Q26","v":0},{"$f":"'5A Input'!$G25*R26","v":0},{"$f":"'5A Input'!$G25*S26","v":0},{"$f":"'5A Input'!$G25*T26","v":0},{"$f":"'5A Input'!$G25*U26","v":0},{"$f":"'5A Input'!$G25*V26","v":0},{"$f":"'5A Input'!$G25*W26","v":0},{"$f":"'5A Input'!$G25*X26","v":0},{"$f":"'5A Input'!$G25*Y26","v":0},{"$f":"'5A Input'!$G25*Z26","v":0},{"$f":"'5A Input'!$G25*AA26","v":0}]
[null,null,"18:00:00",{"$f":"'5A Input'!$G26*D27","v":0},{"$f":"'5A Input'!$G26*E27","v":0},{"$f":"'5A Input'!$G26*F27","v":0},{"$f":"'5A Input'!$G26*G27","v":0},{"$f":"'5A Input'!$G26*H27","v":0},{"$f":"'5A Input'!$G26*I27","v":0},{"$f":"'5A Input'!$G26*J27","v":0},{"$f":"'5A Input'!$G26*K27","v":0},{"$f":"'5A Input'!$G26*L27","v":0},{"$f":"'5A Input'!$G26*M27","v":0},{"$f":"'5A Input'!$G26*N27","v":0},{"$f":"'5A Input'!$G26*O27","v":0},{"$f":"'5A Input'!$G26*P27","v":0},{"$f":"'5A Input'!$G26*Q27","v":0},{"$f":"'5A Input'!$G26*R27","v":0},{"$f":"'5A Input'!$G26*S27","v":0},{"$f":"'5A Input'!$G26*T27","v":0},{"$f":"'5A Input'!$G26*U27","v":0},{"$f":"'5A Input'!$G26*V27","v":0},{"$f":"'5A Input'!$G26*W27","v":0},{"$f":"'5A Input'!$G26*X27","v":0},{"$f":"'5A Input'!$G26*Y27","v":0},{"$f":"'5A Input'!$G26*Z27","v":0},{"$f":"'5A Input'!$G26*AA27","v":0}]
[null,null,"19:00:00",{"$f":"'5A Input'!$G27*D28","v":0},{"$f":"'5A Input'!$G27*E28","v":0},{"$f":"'5A Input'!$G27*F28","v":0},{"$f":"'5A Input'!$G27*G28","v":0},{"$f":"'5A Input'!$G27*H28","v":0},{"$f":"'5A Input'!$G27*I28","v":0},{"$f":"'5A Input'!$G27*J28","v":0},{"$f":"'5A Input'!$G27*K28","v":0},{"$f":"'5A Input'!$G27*L28","v":0},{"$f":"'5A Input'!$G27*M28","v":0},{"$f":"'5A Input'!$G27*N28","v":0},{"$f":"'5A Input'!$G27*O28","v":0},{"$f":"'5A Input'!$G27*P28","v":0},{"$f":"'5A Input'!$G27*Q28","v":0},{"$f":"'5A Input'!$G27*R28","v":0},{"$f":"'5A Input'!$G27*S28","v":0},{"$f":"'5A Input'!$G27*T28","v":0},{"$f":"'5A Input'!$G27*U28","v":0},{"$f":"'5A Input'!$G27*V28","v":0},{"$f":"'5A Input'!$G27*W28","v":0},{"$f":"'5A Input'!$G27*X28","v":0},{"$f":"'5A Input'!$G27*Y28","v":0},{"$f":"'5A Input'!$G27*Z28","v":0},{"$f":"'5A Input'!$G27*AA28","v":0}]
[null,null,"20:00:00",{"$f":"'5A Input'!$G28*D29","v":0},{"$f":"'5A Input'!$G28*E29","v":0},{"$f":"'5A Input'!$G28*F29","v":0},{"$f":"'5A Input'!$G28*G29","v":0},{"$f":"'5A Input'!$G28*H29","v":0},{"$f":"'5A Input'!$G28*I29","v":0},{"$f":"'5A Input'!$G28*J29","v":0},{"$f":"'5A Input'!$G28*K29","v":0},{"$f":"'5A Input'!$G28*L29","v":0},{"$f":"'5A Input'!$G28*M29","v":0},{"$f":"'5A Input'!$G28*N29","v":0},{"$f":"'5A Input'!$G28*O29","v":0},{"$f":"'5A Input'!$G28*P29","v":0},{"$f":"'5A Input'!$G28*Q29","v":0},{"$f":"'5A Input'!$G28*R29","v":0},{"$f":"'5A Input'!$G28*S29","v":0},{"$f":"'5A Input'!$G28*T29","v":0},{"$f":"'5A Input'!$G28*U29","v":0},{"$f":"'5A Input'!$G28*V29","v":0},{"$f":"'5A Input'!$G28*W29","v":0},{"$f":"'5A Input'!$G28*X29","v":0},{"$f":"'5A Input'!$G28*Y29","v":0},{"$f":"'5A Input'!$G28*Z29","v":0},{"$f":"'5A Input'!$G28*AA29","v":0}]
[null,null,"21:00:00",{"$f":"'5A Input'!$G29*D30","v":0},{"$f":"'5A Input'!$G29*E30","v":0},{"$f":"'5A Input'!$G29*F30","v":0},{"$f":"'5A Input'!$G29*G30","v":0},{"$f":"'5A Input'!$G29*H30","v":0},{"$f":"'5A Input'!$G29*I30","v":0},{"$f":"'5A Input'!$G29*J30","v":0},{"$f":"'5A Input'!$G29*K30","v":0},{"$f":"'5A Input'!$G29*L30","v":0},{"$f":"'5A Input'!$G29*M30","v":0},{"$f":"'5A Input'!$G29*N30","v":0},{"$f":"'5A Input'!$G29*O30","v":0},{"$f":"'5A Input'!$G29*P30","v":0},{"$f":"'5A Input'!$G29*Q30","v":0},{"$f":"'5A Input'!$G29*R30","v":0},{"$f":"'5A Input'!$G29*S30","v":0},{"$f":"'5A Input'!$G29*T30","v":0},{"$f":"'5A Input'!$G29*U30","v":0},{"$f":"'5A Input'!$G29*V30","v":0},{"$f":"'5A Input'!$G29*W30","v":0},{"$f":"'5A Input'!$G29*X30","v":0},{"$f":"'5A Input'!$G29*Y30","v":0},{"$f":"'5A Input'!$G29*Z30","v":0},{"$f":"'5A Input'!$G29*AA30","v":0}]
[null,null,"22:00:00",{"$f":"'5A Input'!$G30*D31","v":0},{"$f":"'5A Input'!$G30*E31","v":0},{"$f":"'5A Input'!$G30*F31","v":0},{"$f":"'5A Input'!$G30*G31","v":0},{"$f":"'5A Input'!$G30*H31","v":0},{"$f":"'5A Input'!$G30*I31","v":0},{"$f":"'5A Input'!$G30*J31","v":0},{"$f":"'5A Input'!$G30*K31","v":0},{"$f":"'5A Input'!$G30*L31","v":0},{"$f":"'5A Input'!$G30*M31","v":0},{"$f":"'5A Input'!$G30*N31","v":0},{"$f":"'5A Input'!$G30*O31","v":0},{"$f":"'5A Input'!$G30*P31","v":0},{"$f":"'5A Input'!$G30*Q31","v":0},{"$f":"'5A Input'!$G30*R31","v":0},{"$f":"'5A Input'!$G30*S31","v":0},{"$f":"'5A Input'!$G30*T31","v":0},{"$f":"'5A Input'!$G30*U31","v":0},{"$f":"'5A Input'!$G30*V31","v":0},{"$f":"'5A Input'!$G30*W31","v":0},{"$f":"'5A Input'!$G30*X31","v":0},{"$f":"'5A Input'!$G30*Y31","v":0},{"$f":"'5A Input'!$G30*Z31","v":0},{"$f":"'5A Input'!$G30*AA31","v":0}]
[null,null,"23:00:00",{"$f":"'5A Input'!$G31*D32","v":0},{"$f":"'5A Input'!$G31*E32","v":0},{"$f":"'5A Input'!$G31*F32","v":0},{"$f":"'5A Input'!$G31*G32","v":0},{"$f":"'5A Input'!$G31*H32","v":0},{"$f":"'5A Input'!$G31*I32","v":0},{"$f":"'5A Input'!$G31*J32","v":0},{"$f":"'5A Input'!$G31*K32","v":0},{"$f":"'5A Input'!$G31*L32","v":0},{"$f":"'5A Input'!$G31*M32","v":0},{"$f":"'5A Input'!$G31*N32","v":0},{"$f":"'5A Input'!$G31*O32","v":0},{"$f":"'5A Input'!$G31*P32","v":0},{"$f":"'5A Input'!$G31*Q32","v":0},{"$f":"'5A Input'!$G31*R32","v":0},{"$f":"'5A Input'!$G31*S32","v":0},{"$f":"'5A Input'!$G31*T32","v":0},{"$f":"'5A Input'!$G31*U32","v":0},{"$f":"'5A Input'!$G31*V32","v":0},{"$f":"'5A Input'!$G31*W32","v":0},{"$f":"'5A Input'!$G31*X32","v":0},{"$f":"'5A Input'!$G31*Y32","v":0},{"$f":"'5A Input'!$G31*Z32","v":0},{"$f":"'5A Input'!$G31*AA32","v":0}]
[]
[]
[null,null,"Costo de la energía al final (COP)"]
[null,null,"Precio horario en hora futura multiplicado por energía flexible"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"'5A Input'!F$78*D9","v":0},{"$f":"'5A Input'!G$78*E9","v":0},{"$f":"'5A Input'!H$78*F9","v":0},{"$f":"'5A Input'!I$78*G9","v":0},{"$f":"'5A Input'!J$78*H9","v":0},{"$f":"'5A Input'!K$78*I9","v":0},{"$f":"'5A Input'!L$78*J9","v":0},{"$f":"'5A Input'!M$78*K9","v":0},{"$f":"'5A Input'!N$78*L9","v":0},{"$f":"'5A Input'!O$78*M9","v":0},{"$f":"'5A Input'!P$78*N9","v":0},{"$f":"'5A Input'!Q$78*O9","v":0},{"$f":"'5A Input'!R$78*P9","v":0},{"$f":"'5A Input'!S$78*Q9","v":0},{"$f":"'5A Input'!T$78*R9","v":0},{"$f":"'5A Input'!U$78*S9","v":0},{"$f":"'5A Input'!V$78*T9","v":0},{"$f":"'5A Input'!W$78*U9","v":0},{"$f":"'5A Input'!X$78*V9","v":0},{"$f":"'5A Input'!Y$78*W9","v":0},{"$f":"'5A Input'!Z$78*X9","v":0},{"$f":"'5A Input'!AA$78*Y9","v":0},{"$f":"'5A Input'!AB$78*Z9","v":0},{"$f":"'5A Input'!AC$78*AA9","v":0}]
[null,null,"01:00:00",{"$f":"'5A Input'!F$78*D10","v":0},{"$f":"'5A Input'!G$78*E10","v":0},{"$f":"'5A Input'!H$78*F10","v":0},{"$f":"'5A Input'!I$78*G10","v":0},{"$f":"'5A Input'!J$78*H10","v":0},{"$f":"'5A Input'!K$78*I10","v":0},{"$f":"'5A Input'!L$78*J10","v":0},{"$f":"'5A Input'!M$78*K10","v":0},{"$f":"'5A Input'!N$78*L10","v":0},{"$f":"'5A Input'!O$78*M10","v":0},{"$f":"'5A Input'!P$78*N10","v":0},{"$f":"'5A Input'!Q$78*O10","v":0},{"$f":"'5A Input'!R$78*P10","v":0},{"$f":"'5A Input'!S$78*Q10","v":0},{"$f":"'5A Input'!T$78*R10","v":0},{"$f":"'5A Input'!U$78*S10","v":0},{"$f":"'5A Input'!V$78*T10","v":0},{"$f":"'5A Input'!W$78*U10","v":0},{"$f":"'5A Input'!X$78*V10","v":0},{"$f":"'5A Input'!Y$78*W10","v":0},{"$f":"'5A Input'!Z$78*X10","v":0},{"$f":"'5A Input'!AA$78*Y10","v":0},{"$f":"'5A Input'!AB$78*Z10","v":0},{"$f":"'5A Input'!AC$78*AA10","v":0}]
[null,null,"02:00:00",{"$f":"'5A Input'!F$78*D11","v":0},{"$f":"'5A Input'!G$78*E11","v":0},{"$f":"'5A Input'!H$78*F11","v":0},{"$f":"'5A Input'!I$78*G11","v":0},{"$f":"'5A Input'!J$78*H11","v":0},{"$f":"'5A Input'!K$78*I11","v":0},{"$f":"'5A Input'!L$78*J11","v":0},{"$f":"'5A Input'!M$78*K11","v":0},{"$f":"'5A Input'!N$78*L11","v":0},{"$f":"'5A Input'!O$78*M11","v":0},{"$f":"'5A Input'!P$78*N11","v":0},{"$f":"'5A Input'!Q$78*O11","v":0},{"$f":"'5A Input'!R$78*P11","v":0},{"$f":"'5A Input'!S$78*Q11","v":0},{"$f":"'5A Input'!T$78*R11","v":0},{"$f":"'5A Input'!U$78*S11","v":0},{"$f":"'5A Input'!V$78*T11","v":0},{"$f":"'5A Input'!W$78*U11","v":0},{"$f":"'5A Input'!X$78*V11","v":0},{"$f":"'5A Input'!Y$78*W11","v":0},{"$f":"'5A Input'!Z$78*X11","v":0},{"$f":"'5A Input'!AA$78*Y11","v":0},{"$f":"'5A Input'!AB$78*Z11","v":0},{"$f":"'5A Input'!AC$78*AA11","v":0}]
[null,null,"03:00:00",{"$f":"'5A Input'!F$78*D12","v":0},{"$f":"'5A Input'!G$78*E12","v":0},{"$f":"'5A Input'!H$78*F12","v":0},{"$f":"'5A Input'!I$78*G12","v":0},{"$f":"'5A Input'!J$78*H12","v":0},{"$f":"'5A Input'!K$78*I12","v":0},{"$f":"'5A Input'!L$78*J12","v":0},{"$f":"'5A Input'!M$78*K12","v":0},{"$f":"'5A Input'!N$78*L12","v":0},{"$f":"'5A Input'!O$78*M12","v":0},{"$f":"'5A Input'!P$78*N12","v":0},{"$f":"'5A Input'!Q$78*O12","v":0},{"$f":"'5A Input'!R$78*P12","v":0},{"$f":"'5A Input'!S$78*Q12","v":0},{"$f":"'5A Input'!T$78*R12","v":0},{"$f":"'5A Input'!U$78*S12","v":0},{"$f":"'5A Input'!V$78*T12","v":0},{"$f":"'5A Input'!W$78*U12","v":0},{"$f":"'5A Input'!X$78*V12","v":0},{"$f":"'5A Input'!Y$78*W12","v":0},{"$f":"'5A Input'!Z$78*X12","v":0},{"$f":"'5A Input'!AA$78*Y12","v":0},{"$f":"'5A Input'!AB$78*Z12","v":0},{"$f":"'5A Input'!AC$78*AA12","v":0}]
[null,null,"04:00:00",{"$f":"'5A Input'!F$78*D13","v":0},{"$f":"'5A Input'!G$78*E13","v":0},{"$f":"'5A Input'!H$78*F13","v":0},{"$f":"'5A Input'!I$78*G13","v":0},{"$f":"'5A Input'!J$78*H13","v":0},{"$f":"'5A Input'!K$78*I13","v":0},{"$f":"'5A Input'!L$78*J13","v":0},{"$f":"'5A Input'!M$78*K13","v":0},{"$f":"'5A Input'!N$78*L13","v":0},{"$f":"'5A Input'!O$78*M13","v":0},{"$f":"'5A Input'!P$78*N13","v":0},{"$f":"'5A Input'!Q$78*O13","v":0},{"$f":"'5A Input'!R$78*P13","v":0},{"$f":"'5A Input'!S$78*Q13","v":0},{"$f":"'5A Input'!T$78*R13","v":0},{"$f":"'5A Input'!U$78*S13","v":0},{"$f":"'5A Input'!V$78*T13","v":0},{"$f":"'5A Input'!W$78*U13","v":0},{"$f":"'5A Input'!X$78*V13","v":0},{"$f":"'5A Input'!Y$78*W13","v":0},{"$f":"'5A Input'!Z$78*X13","v":0},{"$f":"'5A Input'!AA$78*Y13","v":0},{"$f":"'5A Input'!AB$78*Z13","v":0},{"$f":"'5A Input'!AC$78*AA13","v":0}]
[null,null,"05:00:00",{"$f":"'5A Input'!F$78*D14","v":0},{"$f":"'5A Input'!G$78*E14","v":0},{"$f":"'5A Input'!H$78*F14","v":0},{"$f":"'5A Input'!I$78*G14","v":0},{"$f":"'5A Input'!J$78*H14","v":0},{"$f":"'5A Input'!K$78*I14","v":0},{"$f":"'5A Input'!L$78*J14","v":0},{"$f":"'5A Input'!M$78*K14","v":0},{"$f":"'5A Input'!N$78*L14","v":0},{"$f":"'5A Input'!O$78*M14","v":0},{"$f":"'5A Input'!P$78*N14","v":0},{"$f":"'5A Input'!Q$78*O14","v":0},{"$f":"'5A Input'!R$78*P14","v":0},{"$f":"'5A Input'!S$78*Q14","v":0},{"$f":"'5A Input'!T$78*R14","v":0},{"$f":"'5A Input'!U$78*S14","v":0},{"$f":"'5A Input'!V$78*T14","v":0},{"$f":"'5A Input'!W$78*U14","v":0},{"$f":"'5A Input'!X$78*V14","v":0},{"$f":"'5A Input'!Y$78*W14","v":0},{"$f":"'5A Input'!Z$78*X14","v":0},{"$f":"'5A Input'!AA$78*Y14","v":0},{"$f":"'5A Input'!AB$78*Z14","v":0},{"$f":"'5A Input'!AC$78*AA14","v":0}]
[null,null,"06:00:00",{"$f":"'5A Input'!F$78*D15","v":0},{"$f":"'5A Input'!G$78*E15","v":0},{"$f":"'5A Input'!H$78*F15","v":0},{"$f":"'5A Input'!I$78*G15","v":0},{"$f":"'5A Input'!J$78*H15","v":0},{"$f":"'5A Input'!K$78*I15","v":0},{"$f":"'5A Input'!L$78*J15","v":0},{"$f":"'5A Input'!M$78*K15","v":0},{"$f":"'5A Input'!N$78*L15","v":0},{"$f":"'5A Input'!O$78*M15","v":0},{"$f":"'5A Input'!P$78*N15","v":0},{"$f":"'5A Input'!Q$78*O15","v":0},{"$f":"'5A Input'!R$78*P15","v":0},{"$f":"'5A Input'!S$78*Q15","v":0},{"$f":"'5A Input'!T$78*R15","v":0},{"$f":"'5A Input'!U$78*S15","v":0},{"$f":"'5A Input'!V$78*T15","v":0},{"$f":"'5A Input'!W$78*U15","v":0},{"$f":"'5A Input'!X$78*V15","v":0},{"$f":"'5A Input'!Y$78*W15","v":0},{"$f":"'5A Input'!Z$78*X15","v":0},{"$f":"'5A Input'!AA$78*Y15","v":0},{"$f":"'5A Input'!AB$78*Z15","v":0},{"$f":"'5A Input'!AC$78*AA15","v":0}]
[null,null,"07:00:00",{"$f":"'5A Input'!F$78*D16","v":0},{"$f":"'5A Input'!G$78*E16","v":0},{"$f":"'5A Input'!H$78*F16","v":0},{"$f":"'5A Input'!I$78*G16","v":0},{"$f":"'5A Input'!J$78*H16","v":0},{"$f":"'5A Input'!K$78*I16","v":0},{"$f":"'5A Input'!L$78*J16","v":0},{"$f":"'5A Input'!M$78*K16","v":0},{"$f":"'5A Input'!N$78*L16","v":0},{"$f":"'5A Input'!O$78*M16","v":0},{"$f":"'5A Input'!P$78*N16","v":0},{"$f":"'5A Input'!Q$78*O16","v":0},{"$f":"'5A Input'!R$78*P16","v":0},{"$f":"'5A Input'!S$78*Q16","v":0},{"$f":"'5A Input'!T$78*R16","v":0},{"$f":"'5A Input'!U$78*S16","v":0},{"$f":"'5A Input'!V$78*T16","v":0},{"$f":"'5A Input'!W$78*U16","v":0},{"$f":"'5A Input'!X$78*V16","v":0},{"$f":"'5A Input'!Y$78*W16","v":0},{"$f":"'5A Input'!Z$78*X16","v":0},{"$f":"'5A Input'!AA$78*Y16","v":0},{"$f":"'5A Input'!AB$78*Z16","v":0},{"$f":"'5A Input'!AC$78*AA16","v":0}]
[null,null,"08:00:00",{"$f":"'5A Input'!F$78*D17","v":0},{"$f":"'5A Input'!G$78*E17","v":0},{"$f":"'5A Input'!H$78*F17","v":0},{"$f":"'5A Input'!I$78*G17","v":0},{"$f":"'5A Input'!J$78*H17","v":0},{"$f":"'5A Input'!K$78*I17","v":0},{"$f":"'5A Input'!L$78*J17","v":0},{"$f":"'5A Input'!M$78*K17","v":0},{"$f":"'5A Input'!N$78*L17","v":0},{"$f":"'5A Input'!O$78*M17","v":0},{"$f":"'5A Input'!P$78*N17","v":0},{"$f":"'5A Input'!Q$78*O17","v":0},{"$f":"'5A Input'!R$78*P17","v":0},{"$f":"'5A Input'!S$78*Q17","v":0},{"$f":"'5A Input'!T$78*R17","v":0},{"$f":"'5A Input'!U$78*S17","v":0},{"$f":"'5A Input'!V$78*T17","v":0},{"$f":"'5A Input'!W$78*U17","v":0},{"$f":"'5A Input'!X$78*V17","v":0},{"$f":"'5A Input'!Y$78*W17","v":0},{"$f":"'5A Input'!Z$78*X17","v":0},{"$f":"'5A Input'!AA$78*Y17","v":0},{"$f":"'5A Input'!AB$78*Z17","v":0},{"$f":"'5A Input'!AC$78*AA17","v":0}]
[null,null,"09:00:00",{"$f":"'5A Input'!F$78*D18","v":0},{"$f":"'5A Input'!G$78*E18","v":0},{"$f":"'5A Input'!H$78*F18","v":0},{"$f":"'5A Input'!I$78*G18","v":0},{"$f":"'5A Input'!J$78*H18","v":0},{"$f":"'5A Input'!K$78*I18","v":0},{"$f":"'5A Input'!L$78*J18","v":0},{"$f":"'5A Input'!M$78*K18","v":0},{"$f":"'5A Input'!N$78*L18","v":0},{"$f":"'5A Input'!O$78*M18","v":0},{"$f":"'5A Input'!P$78*N18","v":0},{"$f":"'5A Input'!Q$78*O18","v":0},{"$f":"'5A Input'!R$78*P18","v":0},{"$f":"'5A Input'!S$78*Q18","v":0},{"$f":"'5A Input'!T$78*R18","v":0},{"$f":"'5A Input'!U$78*S18","v":0},{"$f":"'5A Input'!V$78*T18","v":0},{"$f":"'5A Input'!W$78*U18","v":0},{"$f":"'5A Input'!X$78*V18","v":0},{"$f":"'5A Input'!Y$78*W18","v":0},{"$f":"'5A Input'!Z$78*X18","v":0},{"$f":"'5A Input'!AA$78*Y18","v":0},{"$f":"'5A Input'!AB$78*Z18","v":0},{"$f":"'5A Input'!AC$78*AA18","v":0}]
[null,null,"10:00:00",{"$f":"'5A Input'!F$78*D19","v":0},{"$f":"'5A Input'!G$78*E19","v":0},{"$f":"'5A Input'!H$78*F19","v":0},{"$f":"'5A Input'!I$78*G19","v":0},{"$f":"'5A Input'!J$78*H19","v":0},{"$f":"'5A Input'!K$78*I19","v":0},{"$f":"'5A Input'!L$78*J19","v":0},{"$f":"'5A Input'!M$78*K19","v":0},{"$f":"'5A Input'!N$78*L19","v":0},{"$f":"'5A Input'!O$78*M19","v":0},{"$f":"'5A Input'!P$78*N19","v":0},{"$f":"'5A Input'!Q$78*O19","v":0},{"$f":"'5A Input'!R$78*P19","v":0},{"$f":"'5A Input'!S$78*Q19","v":0},{"$f":"'5A Input'!T$78*R19","v":0},{"$f":"'5A Input'!U$78*S19","v":0},{"$f":"'5A Input'!V$78*T19","v":0},{"$f":"'5A Input'!W$78*U19","v":0},{"$f":"'5A Input'!X$78*V19","v":0},{"$f":"'5A Input'!Y$78*W19","v":0},{"$f":"'5A Input'!Z$78*X19","v":0},{"$f":"'5A Input'!AA$78*Y19","v":0},{"$f":"'5A Input'!AB$78*Z19","v":0},{"$f":"'5A Input'!AC$78*AA19","v":0}]
[null,null,"11:00:00",{"$f":"'5A Input'!F$78*D20","v":0},{"$f":"'5A Input'!G$78*E20","v":0},{"$f":"'5A Input'!H$78*F20","v":0},{"$f":"'5A Input'!I$78*G20","v":0},{"$f":"'5A Input'!J$78*H20","v":0},{"$f":"'5A Input'!K$78*I20","v":0},{"$f":"'5A Input'!L$78*J20","v":0},{"$f":"'5A Input'!M$78*K20","v":0},{"$f":"'5A Input'!N$78*L20","v":0},{"$f":"'5A Input'!O$78*M20","v":0},{"$f":"'5A Input'!P$78*N20","v":0},{"$f":"'5A Input'!Q$78*O20","v":0},{"$f":"'5A Input'!R$78*P20","v":0},{"$f":"'5A Input'!S$78*Q20","v":0},{"$f":"'5A Input'!T$78*R20","v":0},{"$f":"'5A Input'!U$78*S20","v":0},{"$f":"'5A Input'!V$78*T20","v":0},{"$f":"'5A Input'!W$78*U20","v":0},{"$f":"'5A Input'!X$78*V20","v":0},{"$f":"'5A Input'!Y$78*W20","v":0},{"$f":"'5A Input'!Z$78*X20","v":0},{"$f":"'5A Input'!AA$78*Y20","v":0},{"$f":"'5A Input'!AB$78*Z20","v":0},{"$f":"'5A Input'!AC$78*AA20","v":0}]
[null,null,"12:00:00",{"$f":"'5A Input'!F$78*D21","v":0},{"$f":"'5A Input'!G$78*E21","v":0},{"$f":"'5A Input'!H$78*F21","v":0},{"$f":"'5A Input'!I$78*G21","v":0},{"$f":"'5A Input'!J$78*H21","v":0},{"$f":"'5A Input'!K$78*I21","v":0},{"$f":"'5A Input'!L$78*J21","v":0},{"$f":"'5A Input'!M$78*K21","v":0},{"$f":"'5A Input'!N$78*L21","v":0},{"$f":"'5A Input'!O$78*M21","v":0},{"$f":"'5A Input'!P$78*N21","v":0},{"$f":"'5A Input'!Q$78*O21","v":0},{"$f":"'5A Input'!R$78*P21","v":0},{"$f":"'5A Input'!S$78*Q21","v":0},{"$f":"'5A Input'!T$78*R21","v":0},{"$f":"'5A Input'!U$78*S21","v":0},{"$f":"'5A Input'!V$78*T21","v":0},{"$f":"'5A Input'!W$78*U21","v":0},{"$f":"'5A Input'!X$78*V21","v":0},{"$f":"'5A Input'!Y$78*W21","v":0},{"$f":"'5A Input'!Z$78*X21","v":0},{"$f":"'5A Input'!AA$78*Y21","v":0},{"$f":"'5A Input'!AB$78*Z21","v":0},{"$f":"'5A Input'!AC$78*AA21","v":0}]
[null,null,"13:00:00",{"$f":"'5A Input'!F$78*D22","v":0},{"$f":"'5A Input'!G$78*E22","v":0},{"$f":"'5A Input'!H$78*F22","v":0},{"$f":"'5A Input'!I$78*G22","v":0},{"$f":"'5A Input'!J$78*H22","v":0},{"$f":"'5A Input'!K$78*I22","v":0},{"$f":"'5A Input'!L$78*J22","v":0},{"$f":"'5A Input'!M$78*K22","v":0},{"$f":"'5A Input'!N$78*L22","v":0},{"$f":"'5A Input'!O$78*M22","v":0},{"$f":"'5A Input'!P$78*N22","v":0},{"$f":"'5A Input'!Q$78*O22","v":0},{"$f":"'5A Input'!R$78*P22","v":0},{"$f":"'5A Input'!S$78*Q22","v":0},{"$f":"'5A Input'!T$78*R22","v":0},{"$f":"'5A Input'!U$78*S22","v":0},{"$f":"'5A Input'!V$78*T22","v":0},{"$f":"'5A Input'!W$78*U22","v":0},{"$f":"'5A Input'!X$78*V22","v":0},{"$f":"'5A Input'!Y$78*W22","v":0},{"$f":"'5A Input'!Z$78*X22","v":0},{"$f":"'5A Input'!AA$78*Y22","v":0},{"$f":"'5A Input'!AB$78*Z22","v":0},{"$f":"'5A Input'!AC$78*AA22","v":0}]
[null,null,"14:00:00",{"$f":"'5A Input'!F$78*D23","v":0},{"$f":"'5A Input'!G$78*E23","v":0},{"$f":"'5A Input'!H$78*F23","v":0},{"$f":"'5A Input'!I$78*G23","v":0},{"$f":"'5A Input'!J$78*H23","v":0},{"$f":"'5A Input'!K$78*I23","v":0},{"$f":"'5A Input'!L$78*J23","v":0},{"$f":"'5A Input'!M$78*K23","v":0},{"$f":"'5A Input'!N$78*L23","v":0},{"$f":"'5A Input'!O$78*M23","v":0},{"$f":"'5A Input'!P$78*N23","v":0},{"$f":"'5A Input'!Q$78*O23","v":0},{"$f":"'5A Input'!R$78*P23","v":0},{"$f":"'5A Input'!S$78*Q23","v":0},{"$f":"'5A Input'!T$78*R23","v":0},{"$f":"'5A Input'!U$78*S23","v":0},{"$f":"'5A Input'!V$78*T23","v":0},{"$f":"'5A Input'!W$78*U23","v":0},{"$f":"'5A Input'!X$78*V23","v":0},{"$f":"'5A Input'!Y$78*W23","v":0},{"$f":"'5A Input'!Z$78*X23","v":0},{"$f":"'5A Input'!AA$78*Y23","v":0},{"$f":"'5A Input'!AB$78*Z23","v":0},{"$f":"'5A Input'!AC$78*AA23","v":0}]
[null,null,"15:00:00",{"$f":"'5A Input'!F$78*D24","v":0},{"$f":"'5A Input'!G$78*E24","v":0},{"$f":"'5A Input'!H$78*F24","v":0},{"$f":"'5A Input'!I$78*G24","v":0},{"$f":"'5A Input'!J$78*H24","v":0},{"$f":"'5A Input'!K$78*I24","v":0},{"$f":"'5A Input'!L$78*J24","v":0},{"$f":"'5A Input'!M$78*K24","v":0},{"$f":"'5A Input'!N$78*L24","v":0},{"$f":"'5A Input'!O$78*M24","v":0},{"$f":"'5A Input'!P$78*N24","v":0},{"$f":"'5A Input'!Q$78*O24","v":0},{"$f":"'5A Input'!R$78*P24","v":0},{"$f":"'5A Input'!S$78*Q24","v":0},{"$f":"'5A Input'!T$78*R24","v":0},{"$f":"'5A Input'!U$78*S24","v":0},{"$f":"'5A Input'!V$78*T24","v":0},{"$f":"'5A Input'!W$78*U24","v":0},{"$f":"'5A Input'!X$78*V24","v":0},{"$f":"'5A Input'!Y$78*W24","v":0},{"$f":"'5A Input'!Z$78*X24","v":0},{"$f":"'5A Input'!AA$78*Y24","v":0},{"$f":"'5A Input'!AB$78*Z24","v":0},{"$f":"'5A Input'!AC$78*AA24","v":0}]
[null,null,"16:00:00",{"$f":"'5A Input'!F$78*D25","v":0},{"$f":"'5A Input'!G$78*E25","v":0},{"$f":"'5A Input'!H$78*F25","v":0},{"$f":"'5A Input'!I$78*G25","v":0},{"$f":"'5A Input'!J$78*H25","v":0},{"$f":"'5A Input'!K$78*I25","v":0},{"$f":"'5A Input'!L$78*J25","v":0},{"$f":"'5A Input'!M$78*K25","v":0},{"$f":"'5A Input'!N$78*L25","v":0},{"$f":"'5A Input'!O$78*M25","v":0},{"$f":"'5A Input'!P$78*N25","v":0},{"$f":"'5A Input'!Q$78*O25","v":0},{"$f":"'5A Input'!R$78*P25","v":0},{"$f":"'5A Input'!S$78*Q25","v":0},{"$f":"'5A Input'!T$78*R25","v":0},{"$f":"'5A Input'!U$78*S25","v":0},{"$f":"'5A Input'!V$78*T25","v":0},{"$f":"'5A Input'!W$78*U25","v":0},{"$f":"'5A Input'!X$78*V25","v":0},{"$f":"'5A Input'!Y$78*W25","v":0},{"$f":"'5A Input'!Z$78*X25","v":0},{"$f":"'5A Input'!AA$78*Y25","v":0},{"$f":"'5A Input'!AB$78*Z25","v":0},{"$f":"'5A Input'!AC$78*AA25","v":0}]
[null,null,"17:00:00",{"$f":"'5A Input'!F$78*D26","v":0},{"$f":"'5A Input'!G$78*E26","v":0},{"$f":"'5A Input'!H$78*F26","v":0},{"$f":"'5A Input'!I$78*G26","v":0},{"$f":"'5A Input'!J$78*H26","v":0},{"$f":"'5A Input'!K$78*I26","v":0},{"$f":"'5A Input'!L$78*J26","v":0},{"$f":"'5A Input'!M$78*K26","v":0},{"$f":"'5A Input'!N$78*L26","v":0},{"$f":"'5A Input'!O$78*M26","v":0},{"$f":"'5A Input'!P$78*N26","v":0},{"$f":"'5A Input'!Q$78*O26","v":0},{"$f":"'5A Input'!R$78*P26","v":0},{"$f":"'5A Input'!S$78*Q26","v":0},{"$f":"'5A Input'!T$78*R26","v":0},{"$f":"'5A Input'!U$78*S26","v":0},{"$f":"'5A Input'!V$78*T26","v":0},{"$f":"'5A Input'!W$78*U26","v":0},{"$f":"'5A Input'!X$78*V26","v":0},{"$f":"'5A Input'!Y$78*W26","v":0},{"$f":"'5A Input'!Z$78*X26","v":0},{"$f":"'5A Input'!AA$78*Y26","v":0},{"$f":"'5A Input'!AB$78*Z26","v":0},{"$f":"'5A Input'!AC$78*AA26","v":0}]
[null,null,"18:00:00",{"$f":"'5A Input'!F$78*D27","v":0},{"$f":"'5A Input'!G$78*E27","v":0},{"$f":"'5A Input'!H$78*F27","v":0},{"$f":"'5A Input'!I$78*G27","v":0},{"$f":"'5A Input'!J$78*H27","v":0},{"$f":"'5A Input'!K$78*I27","v":0},{"$f":"'5A Input'!L$78*J27","v":0},{"$f":"'5A Input'!M$78*K27","v":0},{"$f":"'5A Input'!N$78*L27","v":0},{"$f":"'5A Input'!O$78*M27","v":0},{"$f":"'5A Input'!P$78*N27","v":0},{"$f":"'5A Input'!Q$78*O27","v":0},{"$f":"'5A Input'!R$78*P27","v":0},{"$f":"'5A Input'!S$78*Q27","v":0},{"$f":"'5A Input'!T$78*R27","v":0},{"$f":"'5A Input'!U$78*S27","v":0},{"$f":"'5A Input'!V$78*T27","v":0},{"$f":"'5A Input'!W$78*U27","v":0},{"$f":"'5A Input'!X$78*V27","v":0},{"$f":"'5A Input'!Y$78*W27","v":0},{"$f":"'5A Input'!Z$78*X27","v":0},{"$f":"'5A Input'!AA$78*Y27","v":0},{"$f":"'5A Input'!AB$78*Z27","v":0},{"$f":"'5A Input'!AC$78*AA27","v":0}]
[null,null,"19:00:00",{"$f":"'5A Input'!F$78*D28","v":0},{"$f":"'5A Input'!G$78*E28","v":0},{"$f":"'5A Input'!H$78*F28","v":0},{"$f":"'5A Input'!I$78*G28","v":0},{"$f":"'5A Input'!J$78*H28","v":0},{"$f":"'5A Input'!K$78*I28","v":0},{"$f":"'5A Input'!L$78*J28","v":0},{"$f":"'5A Input'!M$78*K28","v":0},{"$f":"'5A Input'!N$78*L28","v":0},{"$f":"'5A Input'!O$78*M28","v":0},{"$f":"'5A Input'!P$78*N28","v":0},{"$f":"'5A Input'!Q$78*O28","v":0},{"$f":"'5A Input'!R$78*P28","v":0},{"$f":"'5A Input'!S$78*Q28","v":0},{"$f":"'5A Input'!T$78*R28","v":0},{"$f":"'5A Input'!U$78*S28","v":0},{"$f":"'5A Input'!V$78*T28","v":0},{"$f":"'5A Input'!W$78*U28","v":0},{"$f":"'5A Input'!X$78*V28","v":0},{"$f":"'5A Input'!Y$78*W28","v":0},{"$f":"'5A Input'!Z$78*X28","v":0},{"$f":"'5A Input'!AA$78*Y28","v":0},{"$f":"'5A Input'!AB$78*Z28","v":0},{"$f":"'5A Input'!AC$78*AA28","v":0}]
[null,null,"20:00:00",{"$f":"'5A Input'!F$78*D29","v":0},{"$f":"'5A Input'!G$78*E29","v":0},{"$f":"'5A Input'!H$78*F29","v":0},{"$f":"'5A Input'!I$78*G29","v":0},{"$f":"'5A Input'!J$78*H29","v":0},{"$f":"'5A Input'!K$78*I29","v":0},{"$f":"'5A Input'!L$78*J29","v":0},{"$f":"'5A Input'!M$78*K29","v":0},{"$f":"'5A Input'!N$78*L29","v":0},{"$f":"'5A Input'!O$78*M29","v":0},{"$f":"'5A Input'!P$78*N29","v":0},{"$f":"'5A Input'!Q$78*O29","v":0},{"$f":"'5A Input'!R$78*P29","v":0},{"$f":"'5A Input'!S$78*Q29","v":0},{"$f":"'5A Input'!T$78*R29","v":0},{"$f":"'5A Input'!U$78*S29","v":0},{"$f":"'5A Input'!V$78*T29","v":0},{"$f":"'5A Input'!W$78*U29","v":0},{"$f":"'5A Input'!X$78*V29","v":0},{"$f":"'5A Input'!Y$78*W29","v":0},{"$f":"'5A Input'!Z$78*X29","v":0},{"$f":"'5A Input'!AA$78*Y29","v":0},{"$f":"'5A Input'!AB$78*Z29","v":0},{"$f":"'5A Input'!AC$78*AA29","v":0}]
[null,null,"21:00:00",{"$f":"'5A Input'!F$78*D30","v":0},{"$f":"'5A Input'!G$78*E30","v":0},{"$f":"'5A Input'!H$78*F30","v":0},{"$f":"'5A Input'!I$78*G30","v":0},{"$f":"'5A Input'!J$78*H30","v":0},{"$f":"'5A Input'!K$78*I30","v":0},{"$f":"'5A Input'!L$78*J30","v":0},{"$f":"'5A Input'!M$78*K30","v":0},{"$f":"'5A Input'!N$78*L30","v":0},{"$f":"'5A Input'!O$78*M30","v":0},{"$f":"'5A Input'!P$78*N30","v":0},{"$f":"'5A Input'!Q$78*O30","v":0},{"$f":"'5A Input'!R$78*P30","v":0},{"$f":"'5A Input'!S$78*Q30","v":0},{"$f":"'5A Input'!T$78*R30","v":0},{"$f":"'5A Input'!U$78*S30","v":0},{"$f":"'5A Input'!V$78*T30","v":0},{"$f":"'5A Input'!W$78*U30","v":0},{"$f":"'5A Input'!X$78*V30","v":0},{"$f":"'5A Input'!Y$78*W30","v":0},{"$f":"'5A Input'!Z$78*X30","v":0},{"$f":"'5A Input'!AA$78*Y30","v":0},{"$f":"'5A Input'!AB$78*Z30","v":0},{"$f":"'5A Input'!AC$78*AA30","v":0}]
[null,null,"22:00:00",{"$f":"'5A Input'!F$78*D31","v":0},{"$f":"'5A Input'!G$78*E31","v":0},{"$f":"'5A Input'!H$78*F31","v":0},{"$f":"'5A Input'!I$78*G31","v":0},{"$f":"'5A Input'!J$78*H31","v":0},{"$f":"'5A Input'!K$78*I31","v":0},{"$f":"'5A Input'!L$78*J31","v":0},{"$f":"'5A Input'!M$78*K31","v":0},{"$f":"'5A Input'!N$78*L31","v":0},{"$f":"'5A Input'!O$78*M31","v":0},{"$f":"'5A Input'!P$78*N31","v":0},{"$f":"'5A Input'!Q$78*O31","v":0},{"$f":"'5A Input'!R$78*P31","v":0},{"$f":"'5A Input'!S$78*Q31","v":0},{"$f":"'5A Input'!T$78*R31","v":0},{"$f":"'5A Input'!U$78*S31","v":0},{"$f":"'5A Input'!V$78*T31","v":0},{"$f":"'5A Input'!W$78*U31","v":0},{"$f":"'5A Input'!X$78*V31","v":0},{"$f":"'5A Input'!Y$78*W31","v":0},{"$f":"'5A Input'!Z$78*X31","v":0},{"$f":"'5A Input'!AA$78*Y31","v":0},{"$f":"'5A Input'!AB$78*Z31","v":0},{"$f":"'5A Input'!AC$78*AA31","v":0}]
[null,null,"23:00:00",{"$f":"'5A Input'!F$78*D32","v":0},{"$f":"'5A Input'!G$78*E32","v":0},{"$f":"'5A Input'!H$78*F32","v":0},{"$f":"'5A Input'!I$78*G32","v":0},{"$f":"'5A Input'!J$78*H32","v":0},{"$f":"'5A Input'!K$78*I32","v":0},{"$f":"'5A Input'!L$78*J32","v":0},{"$f":"'5A Input'!M$78*K32","v":0},{"$f":"'5A Input'!N$78*L32","v":0},{"$f":"'5A Input'!O$78*M32","v":0},{"$f":"'5A Input'!P$78*N32","v":0},{"$f":"'5A Input'!Q$78*O32","v":0},{"$f":"'5A Input'!R$78*P32","v":0},{"$f":"'5A Input'!S$78*Q32","v":0},{"$f":"'5A Input'!T$78*R32","v":0},{"$f":"'5A Input'!U$78*S32","v":0},{"$f":"'5A Input'!V$78*T32","v":0},{"$f":"'5A Input'!W$78*U32","v":0},{"$f":"'5A Input'!X$78*V32","v":0},{"$f":"'5A Input'!Y$78*W32","v":0},{"$f":"'5A Input'!Z$78*X32","v":0},{"$f":"'5A Input'!AA$78*Y32","v":0},{"$f":"'5A Input'!AB$78*Z32","v":0},{"$f":"'5A Input'!AC$78*AA32","v":0}]
[]
[]
[null,null,"Ahorro en costos de energía (%)"]
[null,null,"% de diferencia entre costos de energía entre la hora actual y la hora futura"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"IFERROR((D67-D38)/D38,0)","v":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,"01:00:00",{"$f":"IFERROR((D68-D39)/D39,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02:00:00",{"$f":"IFERROR((D69-D40)/D40,0)","v":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,"03:00:00",{"$f":"IFERROR((D70-D41)/D41,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04:00:00",{"$f":"IFERROR((D71-D42)/D42,0)","v":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,"05:00:00",{"$f":"IFERROR((D72-D43)/D43,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06:00:00",{"$f":"IFERROR((D73-D44)/D44,0)","v":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,"07:00:00",{"$f":"IFERROR((D74-D45)/D45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08:00:00",{"$f":"IFERROR((D75-D46)/D46,0)","v":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,"09:00:00",{"$f":"IFERROR((D76-D47)/D47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"10:00:00",{"$f":"IFERROR((D77-D48)/D48,0)","v":0},{"$f":"IFERROR((E77-E48)/E48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11:00:00",{"$f":"IFERROR((D78-D49)/D49,0)","v":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,"12:00:00",{"$f":"IFERROR((D79-D50)/D50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",{"$f":"IFERROR((D80-D51)/D51,0)","v":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,"14:00:00",{"$f":"IFERROR((D81-D52)/D52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"15:00:00",{"$f":"IFERROR((D82-D53)/D53,0)","v":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,"16:00:00",{"$f":"IFERROR((D83-D54)/D54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"17:00:00",{"$f":"IFERROR((D84-D55)/D55,0)","v":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,"18:00:00",{"$f":"IFERROR((D85-D56)/D56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"19:00:00",{"$f":"IFERROR((D86-D57)/D57,0)","v":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,"20:00:00",{"$f":"IFERROR((D87-D58)/D58,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"21:00:00",{"$f":"IFERROR((D88-D59)/D59,0)","v":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,"22:00:00",{"$f":"IFERROR((D89-D60)/D60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"23:00:00",{"$f":"IFERROR((D90-D61)/D61,0)","v":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,"Cálculos de desplazamiento de energía"]
[]
[null,null,"Eelasticity"]
[null,null,"= (% de diferencia en precio)*(elasticidad del consumidor)*(demanda original de energía en la hora actual)"]
[null,null,"Elasticidad del consumidor",{"$f":"-'5A Input'!$C$77","v":1}]
[null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"D96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA96*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C129,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"SUM(D129:AA129)","v":0}]
[null,null,"01:00:00",{"$f":"D97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA97*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C130,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"02:00:00",{"$f":"D98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA98*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C131,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"03:00:00",{"$f":"D99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA99*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C132,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"04:00:00",{"$f":"D100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA100*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C133,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"05:00:00",{"$f":"D101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA101*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C134,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"06:00:00",{"$f":"D102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA102*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C135,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"07:00:00",{"$f":"D103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA103*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C136,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"08:00:00",{"$f":"D104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA104*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C137,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"09:00:00",{"$f":"D105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA105*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C138,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"10:00:00",{"$f":"D106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA106*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C139,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"11:00:00",{"$f":"D107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA107*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C140,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"12:00:00",{"$f":"D108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA108*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C141,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"13:00:00",{"$f":"D109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA109*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C142,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"14:00:00",{"$f":"D110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA110*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C143,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"15:00:00",{"$f":"D111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA111*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C144,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"16:00:00",{"$f":"D112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA112*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C145,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"17:00:00",{"$f":"D113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA113*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C146,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"18:00:00",{"$f":"D114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA114*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C147,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"19:00:00",{"$f":"D115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA115*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C148,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"20:00:00",{"$f":"D116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA116*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C149,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"21:00:00",{"$f":"D117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA117*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C150,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"22:00:00",{"$f":"D118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA118*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C151,'5A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"23:00:00",{"$f":"D119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"E119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"F119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"G119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"H119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"I119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"J119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"K119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"L119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"M119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"N119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"O119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"P119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"R119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"S119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"T119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"U119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"V119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"W119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"X119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA119*$D$126*INDEX('5A Input'!$E$8:$E$31,MATCH($C152,'5A Input'!$C$8:$C$31,0))","v":0},0]
[]
[null,null,null,"Energía máximo desplazable según la elasticidad en orden de mayor a menor.",null,null,null,null,null,"Número de horas en las que se produce el cambio de kWh",null,null,null,null,null,"Demanda base en la hora actual menos la carga total desplazada tipo 1",null,null,null,null,null,null,"=Si EshiftAdd es <0, (energía actual desplazable)/número de horas en las que se produce el cambio. De lo contrario, carga máxima desplazable."]
[null,null,null,"EShiftOrder",null,null,null,null,null,"EShiftMaxNumber",null,null,null,null,null,"EShiftADD",null,null,null,null,null,null,"EShiftDIV"]
[null,null,"Hora Actual",1,2,3,4,5,null,1,2,3,4,5,null,1,2,3,4,5,null,null,1,2,3,4,5,"Total"]
[null,null,"00:00:00",{"$f":"MAX($D129:$AA129)","v":0},{"$f":"MAX(IF(D157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(E157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(F157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(G157>$D129:$AA129,$D129:$AA129,0))","v":0},null,{"$f":"COUNTIF($D129:$AA129,D157)","v":24},{"$f":"COUNTIF($D129:$AA129,E157)","v":24},{"$f":"COUNTIF($D129:$AA129,F157)","v":24},{"$f":"COUNTIF($D129:$AA129,G157)","v":24},{"$f":"COUNTIF($D129:$AA129,H157)","v":24},null,{"$f":"'5B Calculos'!$AB9-D157*J157","v":0},{"$f":"P157-E157*K157","v":0},{"$f":"Q157-F157*L157","v":0},{"$f":"R157-G157*M157","v":0},{"$f":"S157-H157*N157","v":0},null,null,{"$f":"MAX(IF(P157<0,'5B Calculos'!$AB9/J157,D157))","v":0},{"$f":"MAX(IF(Q157<0,P157/K157,E157),0)","v":0},{"$f":"MAX(IF(R157<0,Q157/L157,F157),0)","v":0},{"$f":"MAX(IF(S157<0,R157/M157,G157),0)","v":0},{"$f":"MAX(IF(T157<0,S157/N157,H157),0)","v":0},{"$f":"SUM(W157:AA157)","v":0}]
[null,null,"01:00:00",0,{"$f":"MAX(IF(D158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(E158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(F158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(G158>$D130:$AA130,$D130:$AA130,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB10-D158*J158","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P158<0,'5B Calculos'!$AB10/J158,D158))","v":0},0,0,0,0,0]
[null,null,"02:00:00",0,{"$f":"MAX(IF(D159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(E159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(F159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(G159>$D131:$AA131,$D131:$AA131,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB11-D159*J159","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P159<0,'5B Calculos'!$AB11/J159,D159))","v":0},0,0,0,0,0]
[null,null,"03:00:00",0,{"$f":"MAX(IF(D160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(E160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(F160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(G160>$D132:$AA132,$D132:$AA132,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB12-D160*J160","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P160<0,'5B Calculos'!$AB12/J160,D160))","v":0},0,0,0,0,0]
[null,null,"04:00:00",0,{"$f":"MAX(IF(D161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(E161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(F161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(G161>$D133:$AA133,$D133:$AA133,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB13-D161*J161","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P161<0,'5B Calculos'!$AB13/J161,D161))","v":0},0,0,0,0,0]
[null,null,"05:00:00",0,{"$f":"MAX(IF(D162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(E162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(F162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(G162>$D134:$AA134,$D134:$AA134,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB14-D162*J162","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P162<0,'5B Calculos'!$AB14/J162,D162))","v":0},0,0,0,0,0]
[null,null,"06:00:00",0,{"$f":"MAX(IF(D163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(E163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(F163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(G163>$D135:$AA135,$D135:$AA135,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB15-D163*J163","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P163<0,'5B Calculos'!$AB15/J163,D163))","v":0},0,0,0,0,0]
[null,null,"07:00:00",0,{"$f":"MAX(IF(D164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(E164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(F164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(G164>$D136:$AA136,$D136:$AA136,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB16-D164*J164","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P164<0,'5B Calculos'!$AB16/J164,D164))","v":0},0,0,0,0,0]
[null,null,"08:00:00",0,{"$f":"MAX(IF(D165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(E165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(F165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(G165>$D137:$AA137,$D137:$AA137,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB17-D165*J165","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P165<0,'5B Calculos'!$AB17/J165,D165))","v":0},0,0,0,0,0]
[null,null,"09:00:00",0,{"$f":"MAX(IF(D166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(E166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(F166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(G166>$D138:$AA138,$D138:$AA138,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB18-D166*J166","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P166<0,'5B Calculos'!$AB18/J166,D166))","v":0},0,0,0,0,0]
[null,null,"10:00:00",0,{"$f":"MAX(IF(D167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(E167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(F167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(G167>$D139:$AA139,$D139:$AA139,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB19-D167*J167","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P167<0,'5B Calculos'!$AB19/J167,D167))","v":0},0,0,0,0,0]
[null,null,"11:00:00",0,{"$f":"MAX(IF(D168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(E168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(F168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(G168>$D140:$AA140,$D140:$AA140,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB20-D168*J168","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P168<0,'5B Calculos'!$AB20/J168,D168))","v":0},0,0,0,0,0]
[null,null,"12:00:00",0,{"$f":"MAX(IF(D169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(E169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(F169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(G169>$D141:$AA141,$D141:$AA141,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB21-D169*J169","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P169<0,'5B Calculos'!$AB21/J169,D169))","v":0},0,0,0,0,0]
[null,null,"13:00:00",0,{"$f":"MAX(IF(D170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(E170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(F170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(G170>$D142:$AA142,$D142:$AA142,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB22-D170*J170","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P170<0,'5B Calculos'!$AB22/J170,D170))","v":0},0,0,0,0,0]
[null,null,"14:00:00",0,{"$f":"MAX(IF(D171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(E171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(F171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(G171>$D143:$AA143,$D143:$AA143,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB23-D171*J171","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P171<0,'5B Calculos'!$AB23/J171,D171))","v":0},0,0,0,0,0]
[null,null,"15:00:00",0,{"$f":"MAX(IF(D172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(E172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(F172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(G172>$D144:$AA144,$D144:$AA144,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB24-D172*J172","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P172<0,'5B Calculos'!$AB24/J172,D172))","v":0},0,0,0,0,0]
[null,null,"16:00:00",0,{"$f":"MAX(IF(D173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(E173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(F173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(G173>$D145:$AA145,$D145:$AA145,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB25-D173*J173","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P173<0,'5B Calculos'!$AB25/J173,D173))","v":0},0,0,0,0,0]
[null,null,"17:00:00",0,{"$f":"MAX(IF(D174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(E174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(F174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(G174>$D146:$AA146,$D146:$AA146,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB26-D174*J174","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P174<0,'5B Calculos'!$AB26/J174,D174))","v":0},0,0,0,0,0]
[null,null,"18:00:00",0,{"$f":"MAX(IF(D175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(E175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(F175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(G175>$D147:$AA147,$D147:$AA147,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB27-D175*J175","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P175<0,'5B Calculos'!$AB27/J175,D175))","v":0},0,0,0,0,0]
[null,null,"19:00:00",0,{"$f":"MAX(IF(D176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(E176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(F176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(G176>$D148:$AA148,$D148:$AA148,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB28-D176*J176","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P176<0,'5B Calculos'!$AB28/J176,D176))","v":0},0,0,0,0,0]
[null,null,"20:00:00",0,{"$f":"MAX(IF(D177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(E177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(F177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(G177>$D149:$AA149,$D149:$AA149,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB29-D177*J177","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P177<0,'5B Calculos'!$AB29/J177,D177))","v":0},0,0,0,0,0]
[null,null,"21:00:00",0,{"$f":"MAX(IF(D178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(E178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(F178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(G178>$D150:$AA150,$D150:$AA150,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB30-D178*J178","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P178<0,'5B Calculos'!$AB30/J178,D178))","v":0},0,0,0,0,0]
[null,null,"22:00:00",0,{"$f":"MAX(IF(D179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(E179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(F179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(G179>$D151:$AA151,$D151:$AA151,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB31-D179*J179","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P179<0,'5B Calculos'!$AB31/J179,D179))","v":0},0,0,0,0,0]
[null,null,"23:00:00",0,{"$f":"MAX(IF(D180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(E180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(F180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(G180>$D152:$AA152,$D152:$AA152,0))","v":0},null,24,24,24,24,24,null,{"$f":"'5B Calculos'!$AB32-D180*J180","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P180<0,'5B Calculos'!$AB32/J180,D180))","v":0},0,0,0,0,0]
[]
[]
[null,null,"Asignación de carga desplazada a las horas correctas "]
[null,null,"Hora Actual / Hora Futura","Objetivo a ser desplazado","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"'5A Input'!F8","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D129=$D157,$W157,D129=$E157,$X157,D129=$F157,$Y157,D129=$G157,$Z157,D129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E129=$D157,$W157,E129=$E157,$X157,E129=$F157,$Y157,E129=$G157,$Z157,E129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F129=$D157,$W157,F129=$E157,$X157,F129=$F157,$Y157,F129=$G157,$Z157,F129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G129=$D157,$W157,G129=$E157,$X157,G129=$F157,$Y157,G129=$G157,$Z157,G129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H129=$D157,$W157,H129=$E157,$X157,H129=$F157,$Y157,H129=$G157,$Z157,H129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I129=$D157,$W157,I129=$E157,$X157,I129=$F157,$Y157,I129=$G157,$Z157,I129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J129=$D157,$W157,J129=$E157,$X157,J129=$F157,$Y157,J129=$G157,$Z157,J129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K129=$D157,$W157,K129=$E157,$X157,K129=$F157,$Y157,K129=$G157,$Z157,K129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L129=$D157,$W157,L129=$E157,$X157,L129=$F157,$Y157,L129=$G157,$Z157,L129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M129=$D157,$W157,M129=$E157,$X157,M129=$F157,$Y157,M129=$G157,$Z157,M129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N129=$D157,$W157,N129=$E157,$X157,N129=$F157,$Y157,N129=$G157,$Z157,N129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O129=$D157,$W157,O129=$E157,$X157,O129=$F157,$Y157,O129=$G157,$Z157,O129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P129=$D157,$W157,P129=$E157,$X157,P129=$F157,$Y157,P129=$G157,$Z157,P129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q129=$D157,$W157,Q129=$E157,$X157,Q129=$F157,$Y157,Q129=$G157,$Z157,Q129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R129=$D157,$W157,R129=$E157,$X157,R129=$F157,$Y157,R129=$G157,$Z157,R129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S129=$D157,$W157,S129=$E157,$X157,S129=$F157,$Y157,S129=$G157,$Z157,S129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T129=$D157,$W157,T129=$E157,$X157,T129=$F157,$Y157,T129=$G157,$Z157,T129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U129=$D157,$W157,U129=$E157,$X157,U129=$F157,$Y157,U129=$G157,$Z157,U129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V129=$D157,$W157,V129=$E157,$X157,V129=$F157,$Y157,V129=$G157,$Z157,V129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W129=$D157,$W157,W129=$E157,$X157,W129=$F157,$Y157,W129=$G157,$Z157,W129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X129=$D157,$W157,X129=$E157,$X157,X129=$F157,$Y157,X129=$G157,$Z157,X129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y129=$D157,$W157,Y129=$E157,$X157,Y129=$F157,$Y157,Y129=$G157,$Z157,Y129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z129=$D157,$W157,Z129=$E157,$X157,Z129=$F157,$Y157,Z129=$G157,$Z157,Z129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA129=$D157,$W157,AA129=$E157,$X157,AA129=$F157,$Y157,AA129=$G157,$Z157,AA129=$H157,$AA157),0)","v":0},{"$f":"SUM(E185:AB185)","v":0}]
[null,null,"01:00:00",{"$f":"'5A Input'!F9","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D130=$D158,$W158,D130=$E158,$X158,D130=$F158,$Y158,D130=$G158,$Z158,D130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E130=$D158,$W158,E130=$E158,$X158,E130=$F158,$Y158,E130=$G158,$Z158,E130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F130=$D158,$W158,F130=$E158,$X158,F130=$F158,$Y158,F130=$G158,$Z158,F130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G130=$D158,$W158,G130=$E158,$X158,G130=$F158,$Y158,G130=$G158,$Z158,G130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H130=$D158,$W158,H130=$E158,$X158,H130=$F158,$Y158,H130=$G158,$Z158,H130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I130=$D158,$W158,I130=$E158,$X158,I130=$F158,$Y158,I130=$G158,$Z158,I130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J130=$D158,$W158,J130=$E158,$X158,J130=$F158,$Y158,J130=$G158,$Z158,J130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K130=$D158,$W158,K130=$E158,$X158,K130=$F158,$Y158,K130=$G158,$Z158,K130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L130=$D158,$W158,L130=$E158,$X158,L130=$F158,$Y158,L130=$G158,$Z158,L130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M130=$D158,$W158,M130=$E158,$X158,M130=$F158,$Y158,M130=$G158,$Z158,M130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N130=$D158,$W158,N130=$E158,$X158,N130=$F158,$Y158,N130=$G158,$Z158,N130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O130=$D158,$W158,O130=$E158,$X158,O130=$F158,$Y158,O130=$G158,$Z158,O130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P130=$D158,$W158,P130=$E158,$X158,P130=$F158,$Y158,P130=$G158,$Z158,P130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q130=$D158,$W158,Q130=$E158,$X158,Q130=$F158,$Y158,Q130=$G158,$Z158,Q130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R130=$D158,$W158,R130=$E158,$X158,R130=$F158,$Y158,R130=$G158,$Z158,R130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S130=$D158,$W158,S130=$E158,$X158,S130=$F158,$Y158,S130=$G158,$Z158,S130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T130=$D158,$W158,T130=$E158,$X158,T130=$F158,$Y158,T130=$G158,$Z158,T130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U130=$D158,$W158,U130=$E158,$X158,U130=$F158,$Y158,U130=$G158,$Z158,U130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V130=$D158,$W158,V130=$E158,$X158,V130=$F158,$Y158,V130=$G158,$Z158,V130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W130=$D158,$W158,W130=$E158,$X158,W130=$F158,$Y158,W130=$G158,$Z158,W130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X130=$D158,$W158,X130=$E158,$X158,X130=$F158,$Y158,X130=$G158,$Z158,X130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y130=$D158,$W158,Y130=$E158,$X158,Y130=$F158,$Y158,Y130=$G158,$Z158,Y130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z130=$D158,$W158,Z130=$E158,$X158,Z130=$F158,$Y158,Z130=$G158,$Z158,Z130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA130=$D158,$W158,AA130=$E158,$X158,AA130=$F158,$Y158,AA130=$G158,$Z158,AA130=$H158,$AA158),0)","v":0},0]
[null,null,"02:00:00",{"$f":"'5A Input'!F10","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D131=$D159,$W159,D131=$E159,$X159,D131=$F159,$Y159,D131=$G159,$Z159,D131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E131=$D159,$W159,E131=$E159,$X159,E131=$F159,$Y159,E131=$G159,$Z159,E131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F131=$D159,$W159,F131=$E159,$X159,F131=$F159,$Y159,F131=$G159,$Z159,F131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G131=$D159,$W159,G131=$E159,$X159,G131=$F159,$Y159,G131=$G159,$Z159,G131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H131=$D159,$W159,H131=$E159,$X159,H131=$F159,$Y159,H131=$G159,$Z159,H131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I131=$D159,$W159,I131=$E159,$X159,I131=$F159,$Y159,I131=$G159,$Z159,I131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J131=$D159,$W159,J131=$E159,$X159,J131=$F159,$Y159,J131=$G159,$Z159,J131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K131=$D159,$W159,K131=$E159,$X159,K131=$F159,$Y159,K131=$G159,$Z159,K131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L131=$D159,$W159,L131=$E159,$X159,L131=$F159,$Y159,L131=$G159,$Z159,L131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M131=$D159,$W159,M131=$E159,$X159,M131=$F159,$Y159,M131=$G159,$Z159,M131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N131=$D159,$W159,N131=$E159,$X159,N131=$F159,$Y159,N131=$G159,$Z159,N131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O131=$D159,$W159,O131=$E159,$X159,O131=$F159,$Y159,O131=$G159,$Z159,O131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P131=$D159,$W159,P131=$E159,$X159,P131=$F159,$Y159,P131=$G159,$Z159,P131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q131=$D159,$W159,Q131=$E159,$X159,Q131=$F159,$Y159,Q131=$G159,$Z159,Q131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R131=$D159,$W159,R131=$E159,$X159,R131=$F159,$Y159,R131=$G159,$Z159,R131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S131=$D159,$W159,S131=$E159,$X159,S131=$F159,$Y159,S131=$G159,$Z159,S131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T131=$D159,$W159,T131=$E159,$X159,T131=$F159,$Y159,T131=$G159,$Z159,T131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U131=$D159,$W159,U131=$E159,$X159,U131=$F159,$Y159,U131=$G159,$Z159,U131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V131=$D159,$W159,V131=$E159,$X159,V131=$F159,$Y159,V131=$G159,$Z159,V131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W131=$D159,$W159,W131=$E159,$X159,W131=$F159,$Y159,W131=$G159,$Z159,W131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X131=$D159,$W159,X131=$E159,$X159,X131=$F159,$Y159,X131=$G159,$Z159,X131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y131=$D159,$W159,Y131=$E159,$X159,Y131=$F159,$Y159,Y131=$G159,$Z159,Y131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z131=$D159,$W159,Z131=$E159,$X159,Z131=$F159,$Y159,Z131=$G159,$Z159,Z131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA131=$D159,$W159,AA131=$E159,$X159,AA131=$F159,$Y159,AA131=$G159,$Z159,AA131=$H159,$AA159),0)","v":0},0]
[null,null,"03:00:00",{"$f":"'5A Input'!F11","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D132=$D160,$W160,D132=$E160,$X160,D132=$F160,$Y160,D132=$G160,$Z160,D132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E132=$D160,$W160,E132=$E160,$X160,E132=$F160,$Y160,E132=$G160,$Z160,E132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F132=$D160,$W160,F132=$E160,$X160,F132=$F160,$Y160,F132=$G160,$Z160,F132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G132=$D160,$W160,G132=$E160,$X160,G132=$F160,$Y160,G132=$G160,$Z160,G132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H132=$D160,$W160,H132=$E160,$X160,H132=$F160,$Y160,H132=$G160,$Z160,H132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I132=$D160,$W160,I132=$E160,$X160,I132=$F160,$Y160,I132=$G160,$Z160,I132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J132=$D160,$W160,J132=$E160,$X160,J132=$F160,$Y160,J132=$G160,$Z160,J132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K132=$D160,$W160,K132=$E160,$X160,K132=$F160,$Y160,K132=$G160,$Z160,K132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L132=$D160,$W160,L132=$E160,$X160,L132=$F160,$Y160,L132=$G160,$Z160,L132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M132=$D160,$W160,M132=$E160,$X160,M132=$F160,$Y160,M132=$G160,$Z160,M132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N132=$D160,$W160,N132=$E160,$X160,N132=$F160,$Y160,N132=$G160,$Z160,N132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O132=$D160,$W160,O132=$E160,$X160,O132=$F160,$Y160,O132=$G160,$Z160,O132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P132=$D160,$W160,P132=$E160,$X160,P132=$F160,$Y160,P132=$G160,$Z160,P132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q132=$D160,$W160,Q132=$E160,$X160,Q132=$F160,$Y160,Q132=$G160,$Z160,Q132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R132=$D160,$W160,R132=$E160,$X160,R132=$F160,$Y160,R132=$G160,$Z160,R132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S132=$D160,$W160,S132=$E160,$X160,S132=$F160,$Y160,S132=$G160,$Z160,S132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T132=$D160,$W160,T132=$E160,$X160,T132=$F160,$Y160,T132=$G160,$Z160,T132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U132=$D160,$W160,U132=$E160,$X160,U132=$F160,$Y160,U132=$G160,$Z160,U132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V132=$D160,$W160,V132=$E160,$X160,V132=$F160,$Y160,V132=$G160,$Z160,V132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W132=$D160,$W160,W132=$E160,$X160,W132=$F160,$Y160,W132=$G160,$Z160,W132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X132=$D160,$W160,X132=$E160,$X160,X132=$F160,$Y160,X132=$G160,$Z160,X132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y132=$D160,$W160,Y132=$E160,$X160,Y132=$F160,$Y160,Y132=$G160,$Z160,Y132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z132=$D160,$W160,Z132=$E160,$X160,Z132=$F160,$Y160,Z132=$G160,$Z160,Z132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA132=$D160,$W160,AA132=$E160,$X160,AA132=$F160,$Y160,AA132=$G160,$Z160,AA132=$H160,$AA160),0)","v":0},0]
[null,null,"04:00:00",{"$f":"'5A Input'!F12","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D133=$D161,$W161,D133=$E161,$X161,D133=$F161,$Y161,D133=$G161,$Z161,D133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E133=$D161,$W161,E133=$E161,$X161,E133=$F161,$Y161,E133=$G161,$Z161,E133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F133=$D161,$W161,F133=$E161,$X161,F133=$F161,$Y161,F133=$G161,$Z161,F133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G133=$D161,$W161,G133=$E161,$X161,G133=$F161,$Y161,G133=$G161,$Z161,G133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H133=$D161,$W161,H133=$E161,$X161,H133=$F161,$Y161,H133=$G161,$Z161,H133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I133=$D161,$W161,I133=$E161,$X161,I133=$F161,$Y161,I133=$G161,$Z161,I133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J133=$D161,$W161,J133=$E161,$X161,J133=$F161,$Y161,J133=$G161,$Z161,J133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K133=$D161,$W161,K133=$E161,$X161,K133=$F161,$Y161,K133=$G161,$Z161,K133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L133=$D161,$W161,L133=$E161,$X161,L133=$F161,$Y161,L133=$G161,$Z161,L133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M133=$D161,$W161,M133=$E161,$X161,M133=$F161,$Y161,M133=$G161,$Z161,M133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N133=$D161,$W161,N133=$E161,$X161,N133=$F161,$Y161,N133=$G161,$Z161,N133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O133=$D161,$W161,O133=$E161,$X161,O133=$F161,$Y161,O133=$G161,$Z161,O133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P133=$D161,$W161,P133=$E161,$X161,P133=$F161,$Y161,P133=$G161,$Z161,P133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q133=$D161,$W161,Q133=$E161,$X161,Q133=$F161,$Y161,Q133=$G161,$Z161,Q133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R133=$D161,$W161,R133=$E161,$X161,R133=$F161,$Y161,R133=$G161,$Z161,R133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S133=$D161,$W161,S133=$E161,$X161,S133=$F161,$Y161,S133=$G161,$Z161,S133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T133=$D161,$W161,T133=$E161,$X161,T133=$F161,$Y161,T133=$G161,$Z161,T133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U133=$D161,$W161,U133=$E161,$X161,U133=$F161,$Y161,U133=$G161,$Z161,U133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V133=$D161,$W161,V133=$E161,$X161,V133=$F161,$Y161,V133=$G161,$Z161,V133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W133=$D161,$W161,W133=$E161,$X161,W133=$F161,$Y161,W133=$G161,$Z161,W133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X133=$D161,$W161,X133=$E161,$X161,X133=$F161,$Y161,X133=$G161,$Z161,X133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y133=$D161,$W161,Y133=$E161,$X161,Y133=$F161,$Y161,Y133=$G161,$Z161,Y133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z133=$D161,$W161,Z133=$E161,$X161,Z133=$F161,$Y161,Z133=$G161,$Z161,Z133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA133=$D161,$W161,AA133=$E161,$X161,AA133=$F161,$Y161,AA133=$G161,$Z161,AA133=$H161,$AA161),0)","v":0},0]
[null,null,"05:00:00",{"$f":"'5A Input'!F13","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D134=$D162,$W162,D134=$E162,$X162,D134=$F162,$Y162,D134=$G162,$Z162,D134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E134=$D162,$W162,E134=$E162,$X162,E134=$F162,$Y162,E134=$G162,$Z162,E134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F134=$D162,$W162,F134=$E162,$X162,F134=$F162,$Y162,F134=$G162,$Z162,F134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G134=$D162,$W162,G134=$E162,$X162,G134=$F162,$Y162,G134=$G162,$Z162,G134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H134=$D162,$W162,H134=$E162,$X162,H134=$F162,$Y162,H134=$G162,$Z162,H134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I134=$D162,$W162,I134=$E162,$X162,I134=$F162,$Y162,I134=$G162,$Z162,I134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J134=$D162,$W162,J134=$E162,$X162,J134=$F162,$Y162,J134=$G162,$Z162,J134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K134=$D162,$W162,K134=$E162,$X162,K134=$F162,$Y162,K134=$G162,$Z162,K134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L134=$D162,$W162,L134=$E162,$X162,L134=$F162,$Y162,L134=$G162,$Z162,L134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M134=$D162,$W162,M134=$E162,$X162,M134=$F162,$Y162,M134=$G162,$Z162,M134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N134=$D162,$W162,N134=$E162,$X162,N134=$F162,$Y162,N134=$G162,$Z162,N134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O134=$D162,$W162,O134=$E162,$X162,O134=$F162,$Y162,O134=$G162,$Z162,O134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P134=$D162,$W162,P134=$E162,$X162,P134=$F162,$Y162,P134=$G162,$Z162,P134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q134=$D162,$W162,Q134=$E162,$X162,Q134=$F162,$Y162,Q134=$G162,$Z162,Q134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R134=$D162,$W162,R134=$E162,$X162,R134=$F162,$Y162,R134=$G162,$Z162,R134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S134=$D162,$W162,S134=$E162,$X162,S134=$F162,$Y162,S134=$G162,$Z162,S134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T134=$D162,$W162,T134=$E162,$X162,T134=$F162,$Y162,T134=$G162,$Z162,T134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U134=$D162,$W162,U134=$E162,$X162,U134=$F162,$Y162,U134=$G162,$Z162,U134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V134=$D162,$W162,V134=$E162,$X162,V134=$F162,$Y162,V134=$G162,$Z162,V134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W134=$D162,$W162,W134=$E162,$X162,W134=$F162,$Y162,W134=$G162,$Z162,W134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X134=$D162,$W162,X134=$E162,$X162,X134=$F162,$Y162,X134=$G162,$Z162,X134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y134=$D162,$W162,Y134=$E162,$X162,Y134=$F162,$Y162,Y134=$G162,$Z162,Y134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z134=$D162,$W162,Z134=$E162,$X162,Z134=$F162,$Y162,Z134=$G162,$Z162,Z134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA134=$D162,$W162,AA134=$E162,$X162,AA134=$F162,$Y162,AA134=$G162,$Z162,AA134=$H162,$AA162),0)","v":0},0]
[null,null,"06:00:00",{"$f":"'5A Input'!F14","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D135=$D163,$W163,D135=$E163,$X163,D135=$F163,$Y163,D135=$G163,$Z163,D135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E135=$D163,$W163,E135=$E163,$X163,E135=$F163,$Y163,E135=$G163,$Z163,E135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F135=$D163,$W163,F135=$E163,$X163,F135=$F163,$Y163,F135=$G163,$Z163,F135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G135=$D163,$W163,G135=$E163,$X163,G135=$F163,$Y163,G135=$G163,$Z163,G135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H135=$D163,$W163,H135=$E163,$X163,H135=$F163,$Y163,H135=$G163,$Z163,H135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I135=$D163,$W163,I135=$E163,$X163,I135=$F163,$Y163,I135=$G163,$Z163,I135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J135=$D163,$W163,J135=$E163,$X163,J135=$F163,$Y163,J135=$G163,$Z163,J135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K135=$D163,$W163,K135=$E163,$X163,K135=$F163,$Y163,K135=$G163,$Z163,K135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L135=$D163,$W163,L135=$E163,$X163,L135=$F163,$Y163,L135=$G163,$Z163,L135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M135=$D163,$W163,M135=$E163,$X163,M135=$F163,$Y163,M135=$G163,$Z163,M135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N135=$D163,$W163,N135=$E163,$X163,N135=$F163,$Y163,N135=$G163,$Z163,N135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O135=$D163,$W163,O135=$E163,$X163,O135=$F163,$Y163,O135=$G163,$Z163,O135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P135=$D163,$W163,P135=$E163,$X163,P135=$F163,$Y163,P135=$G163,$Z163,P135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q135=$D163,$W163,Q135=$E163,$X163,Q135=$F163,$Y163,Q135=$G163,$Z163,Q135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R135=$D163,$W163,R135=$E163,$X163,R135=$F163,$Y163,R135=$G163,$Z163,R135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S135=$D163,$W163,S135=$E163,$X163,S135=$F163,$Y163,S135=$G163,$Z163,S135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T135=$D163,$W163,T135=$E163,$X163,T135=$F163,$Y163,T135=$G163,$Z163,T135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U135=$D163,$W163,U135=$E163,$X163,U135=$F163,$Y163,U135=$G163,$Z163,U135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V135=$D163,$W163,V135=$E163,$X163,V135=$F163,$Y163,V135=$G163,$Z163,V135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W135=$D163,$W163,W135=$E163,$X163,W135=$F163,$Y163,W135=$G163,$Z163,W135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X135=$D163,$W163,X135=$E163,$X163,X135=$F163,$Y163,X135=$G163,$Z163,X135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y135=$D163,$W163,Y135=$E163,$X163,Y135=$F163,$Y163,Y135=$G163,$Z163,Y135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z135=$D163,$W163,Z135=$E163,$X163,Z135=$F163,$Y163,Z135=$G163,$Z163,Z135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA135=$D163,$W163,AA135=$E163,$X163,AA135=$F163,$Y163,AA135=$G163,$Z163,AA135=$H163,$AA163),0)","v":0},0]
[null,null,"07:00:00",{"$f":"'5A Input'!F15","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D136=$D164,$W164,D136=$E164,$X164,D136=$F164,$Y164,D136=$G164,$Z164,D136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E136=$D164,$W164,E136=$E164,$X164,E136=$F164,$Y164,E136=$G164,$Z164,E136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F136=$D164,$W164,F136=$E164,$X164,F136=$F164,$Y164,F136=$G164,$Z164,F136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G136=$D164,$W164,G136=$E164,$X164,G136=$F164,$Y164,G136=$G164,$Z164,G136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H136=$D164,$W164,H136=$E164,$X164,H136=$F164,$Y164,H136=$G164,$Z164,H136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I136=$D164,$W164,I136=$E164,$X164,I136=$F164,$Y164,I136=$G164,$Z164,I136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J136=$D164,$W164,J136=$E164,$X164,J136=$F164,$Y164,J136=$G164,$Z164,J136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K136=$D164,$W164,K136=$E164,$X164,K136=$F164,$Y164,K136=$G164,$Z164,K136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L136=$D164,$W164,L136=$E164,$X164,L136=$F164,$Y164,L136=$G164,$Z164,L136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M136=$D164,$W164,M136=$E164,$X164,M136=$F164,$Y164,M136=$G164,$Z164,M136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N136=$D164,$W164,N136=$E164,$X164,N136=$F164,$Y164,N136=$G164,$Z164,N136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O136=$D164,$W164,O136=$E164,$X164,O136=$F164,$Y164,O136=$G164,$Z164,O136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P136=$D164,$W164,P136=$E164,$X164,P136=$F164,$Y164,P136=$G164,$Z164,P136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q136=$D164,$W164,Q136=$E164,$X164,Q136=$F164,$Y164,Q136=$G164,$Z164,Q136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R136=$D164,$W164,R136=$E164,$X164,R136=$F164,$Y164,R136=$G164,$Z164,R136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S136=$D164,$W164,S136=$E164,$X164,S136=$F164,$Y164,S136=$G164,$Z164,S136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T136=$D164,$W164,T136=$E164,$X164,T136=$F164,$Y164,T136=$G164,$Z164,T136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U136=$D164,$W164,U136=$E164,$X164,U136=$F164,$Y164,U136=$G164,$Z164,U136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V136=$D164,$W164,V136=$E164,$X164,V136=$F164,$Y164,V136=$G164,$Z164,V136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W136=$D164,$W164,W136=$E164,$X164,W136=$F164,$Y164,W136=$G164,$Z164,W136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X136=$D164,$W164,X136=$E164,$X164,X136=$F164,$Y164,X136=$G164,$Z164,X136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y136=$D164,$W164,Y136=$E164,$X164,Y136=$F164,$Y164,Y136=$G164,$Z164,Y136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z136=$D164,$W164,Z136=$E164,$X164,Z136=$F164,$Y164,Z136=$G164,$Z164,Z136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA136=$D164,$W164,AA136=$E164,$X164,AA136=$F164,$Y164,AA136=$G164,$Z164,AA136=$H164,$AA164),0)","v":0},0]
[null,null,"08:00:00",{"$f":"'5A Input'!F16","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D137=$D165,$W165,D137=$E165,$X165,D137=$F165,$Y165,D137=$G165,$Z165,D137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E137=$D165,$W165,E137=$E165,$X165,E137=$F165,$Y165,E137=$G165,$Z165,E137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F137=$D165,$W165,F137=$E165,$X165,F137=$F165,$Y165,F137=$G165,$Z165,F137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G137=$D165,$W165,G137=$E165,$X165,G137=$F165,$Y165,G137=$G165,$Z165,G137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H137=$D165,$W165,H137=$E165,$X165,H137=$F165,$Y165,H137=$G165,$Z165,H137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I137=$D165,$W165,I137=$E165,$X165,I137=$F165,$Y165,I137=$G165,$Z165,I137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J137=$D165,$W165,J137=$E165,$X165,J137=$F165,$Y165,J137=$G165,$Z165,J137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K137=$D165,$W165,K137=$E165,$X165,K137=$F165,$Y165,K137=$G165,$Z165,K137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L137=$D165,$W165,L137=$E165,$X165,L137=$F165,$Y165,L137=$G165,$Z165,L137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M137=$D165,$W165,M137=$E165,$X165,M137=$F165,$Y165,M137=$G165,$Z165,M137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N137=$D165,$W165,N137=$E165,$X165,N137=$F165,$Y165,N137=$G165,$Z165,N137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O137=$D165,$W165,O137=$E165,$X165,O137=$F165,$Y165,O137=$G165,$Z165,O137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P137=$D165,$W165,P137=$E165,$X165,P137=$F165,$Y165,P137=$G165,$Z165,P137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q137=$D165,$W165,Q137=$E165,$X165,Q137=$F165,$Y165,Q137=$G165,$Z165,Q137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R137=$D165,$W165,R137=$E165,$X165,R137=$F165,$Y165,R137=$G165,$Z165,R137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S137=$D165,$W165,S137=$E165,$X165,S137=$F165,$Y165,S137=$G165,$Z165,S137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T137=$D165,$W165,T137=$E165,$X165,T137=$F165,$Y165,T137=$G165,$Z165,T137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U137=$D165,$W165,U137=$E165,$X165,U137=$F165,$Y165,U137=$G165,$Z165,U137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V137=$D165,$W165,V137=$E165,$X165,V137=$F165,$Y165,V137=$G165,$Z165,V137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W137=$D165,$W165,W137=$E165,$X165,W137=$F165,$Y165,W137=$G165,$Z165,W137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X137=$D165,$W165,X137=$E165,$X165,X137=$F165,$Y165,X137=$G165,$Z165,X137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y137=$D165,$W165,Y137=$E165,$X165,Y137=$F165,$Y165,Y137=$G165,$Z165,Y137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z137=$D165,$W165,Z137=$E165,$X165,Z137=$F165,$Y165,Z137=$G165,$Z165,Z137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA137=$D165,$W165,AA137=$E165,$X165,AA137=$F165,$Y165,AA137=$G165,$Z165,AA137=$H165,$AA165),0)","v":0},0]
[null,null,"09:00:00",{"$f":"'5A Input'!F17","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D138=$D166,$W166,D138=$E166,$X166,D138=$F166,$Y166,D138=$G166,$Z166,D138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E138=$D166,$W166,E138=$E166,$X166,E138=$F166,$Y166,E138=$G166,$Z166,E138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F138=$D166,$W166,F138=$E166,$X166,F138=$F166,$Y166,F138=$G166,$Z166,F138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G138=$D166,$W166,G138=$E166,$X166,G138=$F166,$Y166,G138=$G166,$Z166,G138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H138=$D166,$W166,H138=$E166,$X166,H138=$F166,$Y166,H138=$G166,$Z166,H138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I138=$D166,$W166,I138=$E166,$X166,I138=$F166,$Y166,I138=$G166,$Z166,I138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J138=$D166,$W166,J138=$E166,$X166,J138=$F166,$Y166,J138=$G166,$Z166,J138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K138=$D166,$W166,K138=$E166,$X166,K138=$F166,$Y166,K138=$G166,$Z166,K138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L138=$D166,$W166,L138=$E166,$X166,L138=$F166,$Y166,L138=$G166,$Z166,L138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M138=$D166,$W166,M138=$E166,$X166,M138=$F166,$Y166,M138=$G166,$Z166,M138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N138=$D166,$W166,N138=$E166,$X166,N138=$F166,$Y166,N138=$G166,$Z166,N138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O138=$D166,$W166,O138=$E166,$X166,O138=$F166,$Y166,O138=$G166,$Z166,O138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P138=$D166,$W166,P138=$E166,$X166,P138=$F166,$Y166,P138=$G166,$Z166,P138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q138=$D166,$W166,Q138=$E166,$X166,Q138=$F166,$Y166,Q138=$G166,$Z166,Q138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R138=$D166,$W166,R138=$E166,$X166,R138=$F166,$Y166,R138=$G166,$Z166,R138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S138=$D166,$W166,S138=$E166,$X166,S138=$F166,$Y166,S138=$G166,$Z166,S138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T138=$D166,$W166,T138=$E166,$X166,T138=$F166,$Y166,T138=$G166,$Z166,T138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U138=$D166,$W166,U138=$E166,$X166,U138=$F166,$Y166,U138=$G166,$Z166,U138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V138=$D166,$W166,V138=$E166,$X166,V138=$F166,$Y166,V138=$G166,$Z166,V138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W138=$D166,$W166,W138=$E166,$X166,W138=$F166,$Y166,W138=$G166,$Z166,W138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X138=$D166,$W166,X138=$E166,$X166,X138=$F166,$Y166,X138=$G166,$Z166,X138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y138=$D166,$W166,Y138=$E166,$X166,Y138=$F166,$Y166,Y138=$G166,$Z166,Y138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z138=$D166,$W166,Z138=$E166,$X166,Z138=$F166,$Y166,Z138=$G166,$Z166,Z138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA138=$D166,$W166,AA138=$E166,$X166,AA138=$F166,$Y166,AA138=$G166,$Z166,AA138=$H166,$AA166),0)","v":0},0]
[null,null,"10:00:00",{"$f":"'5A Input'!F18","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D139=$D167,$W167,D139=$E167,$X167,D139=$F167,$Y167,D139=$G167,$Z167,D139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E139=$D167,$W167,E139=$E167,$X167,E139=$F167,$Y167,E139=$G167,$Z167,E139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F139=$D167,$W167,F139=$E167,$X167,F139=$F167,$Y167,F139=$G167,$Z167,F139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G139=$D167,$W167,G139=$E167,$X167,G139=$F167,$Y167,G139=$G167,$Z167,G139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H139=$D167,$W167,H139=$E167,$X167,H139=$F167,$Y167,H139=$G167,$Z167,H139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I139=$D167,$W167,I139=$E167,$X167,I139=$F167,$Y167,I139=$G167,$Z167,I139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J139=$D167,$W167,J139=$E167,$X167,J139=$F167,$Y167,J139=$G167,$Z167,J139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K139=$D167,$W167,K139=$E167,$X167,K139=$F167,$Y167,K139=$G167,$Z167,K139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L139=$D167,$W167,L139=$E167,$X167,L139=$F167,$Y167,L139=$G167,$Z167,L139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M139=$D167,$W167,M139=$E167,$X167,M139=$F167,$Y167,M139=$G167,$Z167,M139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N139=$D167,$W167,N139=$E167,$X167,N139=$F167,$Y167,N139=$G167,$Z167,N139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O139=$D167,$W167,O139=$E167,$X167,O139=$F167,$Y167,O139=$G167,$Z167,O139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P139=$D167,$W167,P139=$E167,$X167,P139=$F167,$Y167,P139=$G167,$Z167,P139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q139=$D167,$W167,Q139=$E167,$X167,Q139=$F167,$Y167,Q139=$G167,$Z167,Q139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R139=$D167,$W167,R139=$E167,$X167,R139=$F167,$Y167,R139=$G167,$Z167,R139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S139=$D167,$W167,S139=$E167,$X167,S139=$F167,$Y167,S139=$G167,$Z167,S139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T139=$D167,$W167,T139=$E167,$X167,T139=$F167,$Y167,T139=$G167,$Z167,T139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U139=$D167,$W167,U139=$E167,$X167,U139=$F167,$Y167,U139=$G167,$Z167,U139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V139=$D167,$W167,V139=$E167,$X167,V139=$F167,$Y167,V139=$G167,$Z167,V139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W139=$D167,$W167,W139=$E167,$X167,W139=$F167,$Y167,W139=$G167,$Z167,W139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X139=$D167,$W167,X139=$E167,$X167,X139=$F167,$Y167,X139=$G167,$Z167,X139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y139=$D167,$W167,Y139=$E167,$X167,Y139=$F167,$Y167,Y139=$G167,$Z167,Y139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z139=$D167,$W167,Z139=$E167,$X167,Z139=$F167,$Y167,Z139=$G167,$Z167,Z139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA139=$D167,$W167,AA139=$E167,$X167,AA139=$F167,$Y167,AA139=$G167,$Z167,AA139=$H167,$AA167),0)","v":0},0]
[null,null,"11:00:00",{"$f":"'5A Input'!F19","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D140=$D168,$W168,D140=$E168,$X168,D140=$F168,$Y168,D140=$G168,$Z168,D140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E140=$D168,$W168,E140=$E168,$X168,E140=$F168,$Y168,E140=$G168,$Z168,E140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F140=$D168,$W168,F140=$E168,$X168,F140=$F168,$Y168,F140=$G168,$Z168,F140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G140=$D168,$W168,G140=$E168,$X168,G140=$F168,$Y168,G140=$G168,$Z168,G140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H140=$D168,$W168,H140=$E168,$X168,H140=$F168,$Y168,H140=$G168,$Z168,H140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I140=$D168,$W168,I140=$E168,$X168,I140=$F168,$Y168,I140=$G168,$Z168,I140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J140=$D168,$W168,J140=$E168,$X168,J140=$F168,$Y168,J140=$G168,$Z168,J140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K140=$D168,$W168,K140=$E168,$X168,K140=$F168,$Y168,K140=$G168,$Z168,K140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L140=$D168,$W168,L140=$E168,$X168,L140=$F168,$Y168,L140=$G168,$Z168,L140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M140=$D168,$W168,M140=$E168,$X168,M140=$F168,$Y168,M140=$G168,$Z168,M140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N140=$D168,$W168,N140=$E168,$X168,N140=$F168,$Y168,N140=$G168,$Z168,N140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O140=$D168,$W168,O140=$E168,$X168,O140=$F168,$Y168,O140=$G168,$Z168,O140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P140=$D168,$W168,P140=$E168,$X168,P140=$F168,$Y168,P140=$G168,$Z168,P140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q140=$D168,$W168,Q140=$E168,$X168,Q140=$F168,$Y168,Q140=$G168,$Z168,Q140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R140=$D168,$W168,R140=$E168,$X168,R140=$F168,$Y168,R140=$G168,$Z168,R140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S140=$D168,$W168,S140=$E168,$X168,S140=$F168,$Y168,S140=$G168,$Z168,S140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T140=$D168,$W168,T140=$E168,$X168,T140=$F168,$Y168,T140=$G168,$Z168,T140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U140=$D168,$W168,U140=$E168,$X168,U140=$F168,$Y168,U140=$G168,$Z168,U140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V140=$D168,$W168,V140=$E168,$X168,V140=$F168,$Y168,V140=$G168,$Z168,V140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W140=$D168,$W168,W140=$E168,$X168,W140=$F168,$Y168,W140=$G168,$Z168,W140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X140=$D168,$W168,X140=$E168,$X168,X140=$F168,$Y168,X140=$G168,$Z168,X140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y140=$D168,$W168,Y140=$E168,$X168,Y140=$F168,$Y168,Y140=$G168,$Z168,Y140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z140=$D168,$W168,Z140=$E168,$X168,Z140=$F168,$Y168,Z140=$G168,$Z168,Z140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA140=$D168,$W168,AA140=$E168,$X168,AA140=$F168,$Y168,AA140=$G168,$Z168,AA140=$H168,$AA168),0)","v":0},0]
[null,null,"12:00:00",{"$f":"'5A Input'!F20","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D141=$D169,$W169,D141=$E169,$X169,D141=$F169,$Y169,D141=$G169,$Z169,D141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E141=$D169,$W169,E141=$E169,$X169,E141=$F169,$Y169,E141=$G169,$Z169,E141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F141=$D169,$W169,F141=$E169,$X169,F141=$F169,$Y169,F141=$G169,$Z169,F141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G141=$D169,$W169,G141=$E169,$X169,G141=$F169,$Y169,G141=$G169,$Z169,G141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H141=$D169,$W169,H141=$E169,$X169,H141=$F169,$Y169,H141=$G169,$Z169,H141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I141=$D169,$W169,I141=$E169,$X169,I141=$F169,$Y169,I141=$G169,$Z169,I141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J141=$D169,$W169,J141=$E169,$X169,J141=$F169,$Y169,J141=$G169,$Z169,J141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K141=$D169,$W169,K141=$E169,$X169,K141=$F169,$Y169,K141=$G169,$Z169,K141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L141=$D169,$W169,L141=$E169,$X169,L141=$F169,$Y169,L141=$G169,$Z169,L141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M141=$D169,$W169,M141=$E169,$X169,M141=$F169,$Y169,M141=$G169,$Z169,M141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N141=$D169,$W169,N141=$E169,$X169,N141=$F169,$Y169,N141=$G169,$Z169,N141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O141=$D169,$W169,O141=$E169,$X169,O141=$F169,$Y169,O141=$G169,$Z169,O141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P141=$D169,$W169,P141=$E169,$X169,P141=$F169,$Y169,P141=$G169,$Z169,P141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q141=$D169,$W169,Q141=$E169,$X169,Q141=$F169,$Y169,Q141=$G169,$Z169,Q141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R141=$D169,$W169,R141=$E169,$X169,R141=$F169,$Y169,R141=$G169,$Z169,R141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S141=$D169,$W169,S141=$E169,$X169,S141=$F169,$Y169,S141=$G169,$Z169,S141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T141=$D169,$W169,T141=$E169,$X169,T141=$F169,$Y169,T141=$G169,$Z169,T141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U141=$D169,$W169,U141=$E169,$X169,U141=$F169,$Y169,U141=$G169,$Z169,U141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V141=$D169,$W169,V141=$E169,$X169,V141=$F169,$Y169,V141=$G169,$Z169,V141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W141=$D169,$W169,W141=$E169,$X169,W141=$F169,$Y169,W141=$G169,$Z169,W141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X141=$D169,$W169,X141=$E169,$X169,X141=$F169,$Y169,X141=$G169,$Z169,X141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y141=$D169,$W169,Y141=$E169,$X169,Y141=$F169,$Y169,Y141=$G169,$Z169,Y141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z141=$D169,$W169,Z141=$E169,$X169,Z141=$F169,$Y169,Z141=$G169,$Z169,Z141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA141=$D169,$W169,AA141=$E169,$X169,AA141=$F169,$Y169,AA141=$G169,$Z169,AA141=$H169,$AA169),0)","v":0},0]
[null,null,"13:00:00",{"$f":"'5A Input'!F21","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D142=$D170,$W170,D142=$E170,$X170,D142=$F170,$Y170,D142=$G170,$Z170,D142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E142=$D170,$W170,E142=$E170,$X170,E142=$F170,$Y170,E142=$G170,$Z170,E142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F142=$D170,$W170,F142=$E170,$X170,F142=$F170,$Y170,F142=$G170,$Z170,F142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G142=$D170,$W170,G142=$E170,$X170,G142=$F170,$Y170,G142=$G170,$Z170,G142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H142=$D170,$W170,H142=$E170,$X170,H142=$F170,$Y170,H142=$G170,$Z170,H142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I142=$D170,$W170,I142=$E170,$X170,I142=$F170,$Y170,I142=$G170,$Z170,I142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J142=$D170,$W170,J142=$E170,$X170,J142=$F170,$Y170,J142=$G170,$Z170,J142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K142=$D170,$W170,K142=$E170,$X170,K142=$F170,$Y170,K142=$G170,$Z170,K142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L142=$D170,$W170,L142=$E170,$X170,L142=$F170,$Y170,L142=$G170,$Z170,L142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M142=$D170,$W170,M142=$E170,$X170,M142=$F170,$Y170,M142=$G170,$Z170,M142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N142=$D170,$W170,N142=$E170,$X170,N142=$F170,$Y170,N142=$G170,$Z170,N142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O142=$D170,$W170,O142=$E170,$X170,O142=$F170,$Y170,O142=$G170,$Z170,O142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P142=$D170,$W170,P142=$E170,$X170,P142=$F170,$Y170,P142=$G170,$Z170,P142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q142=$D170,$W170,Q142=$E170,$X170,Q142=$F170,$Y170,Q142=$G170,$Z170,Q142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R142=$D170,$W170,R142=$E170,$X170,R142=$F170,$Y170,R142=$G170,$Z170,R142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S142=$D170,$W170,S142=$E170,$X170,S142=$F170,$Y170,S142=$G170,$Z170,S142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T142=$D170,$W170,T142=$E170,$X170,T142=$F170,$Y170,T142=$G170,$Z170,T142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U142=$D170,$W170,U142=$E170,$X170,U142=$F170,$Y170,U142=$G170,$Z170,U142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V142=$D170,$W170,V142=$E170,$X170,V142=$F170,$Y170,V142=$G170,$Z170,V142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W142=$D170,$W170,W142=$E170,$X170,W142=$F170,$Y170,W142=$G170,$Z170,W142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X142=$D170,$W170,X142=$E170,$X170,X142=$F170,$Y170,X142=$G170,$Z170,X142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y142=$D170,$W170,Y142=$E170,$X170,Y142=$F170,$Y170,Y142=$G170,$Z170,Y142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z142=$D170,$W170,Z142=$E170,$X170,Z142=$F170,$Y170,Z142=$G170,$Z170,Z142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA142=$D170,$W170,AA142=$E170,$X170,AA142=$F170,$Y170,AA142=$G170,$Z170,AA142=$H170,$AA170),0)","v":0},0]
[null,null,"14:00:00",{"$f":"'5A Input'!F22","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D143=$D171,$W171,D143=$E171,$X171,D143=$F171,$Y171,D143=$G171,$Z171,D143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E143=$D171,$W171,E143=$E171,$X171,E143=$F171,$Y171,E143=$G171,$Z171,E143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F143=$D171,$W171,F143=$E171,$X171,F143=$F171,$Y171,F143=$G171,$Z171,F143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G143=$D171,$W171,G143=$E171,$X171,G143=$F171,$Y171,G143=$G171,$Z171,G143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H143=$D171,$W171,H143=$E171,$X171,H143=$F171,$Y171,H143=$G171,$Z171,H143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I143=$D171,$W171,I143=$E171,$X171,I143=$F171,$Y171,I143=$G171,$Z171,I143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J143=$D171,$W171,J143=$E171,$X171,J143=$F171,$Y171,J143=$G171,$Z171,J143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K143=$D171,$W171,K143=$E171,$X171,K143=$F171,$Y171,K143=$G171,$Z171,K143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L143=$D171,$W171,L143=$E171,$X171,L143=$F171,$Y171,L143=$G171,$Z171,L143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M143=$D171,$W171,M143=$E171,$X171,M143=$F171,$Y171,M143=$G171,$Z171,M143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N143=$D171,$W171,N143=$E171,$X171,N143=$F171,$Y171,N143=$G171,$Z171,N143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O143=$D171,$W171,O143=$E171,$X171,O143=$F171,$Y171,O143=$G171,$Z171,O143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P143=$D171,$W171,P143=$E171,$X171,P143=$F171,$Y171,P143=$G171,$Z171,P143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q143=$D171,$W171,Q143=$E171,$X171,Q143=$F171,$Y171,Q143=$G171,$Z171,Q143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R143=$D171,$W171,R143=$E171,$X171,R143=$F171,$Y171,R143=$G171,$Z171,R143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S143=$D171,$W171,S143=$E171,$X171,S143=$F171,$Y171,S143=$G171,$Z171,S143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T143=$D171,$W171,T143=$E171,$X171,T143=$F171,$Y171,T143=$G171,$Z171,T143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U143=$D171,$W171,U143=$E171,$X171,U143=$F171,$Y171,U143=$G171,$Z171,U143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V143=$D171,$W171,V143=$E171,$X171,V143=$F171,$Y171,V143=$G171,$Z171,V143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W143=$D171,$W171,W143=$E171,$X171,W143=$F171,$Y171,W143=$G171,$Z171,W143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X143=$D171,$W171,X143=$E171,$X171,X143=$F171,$Y171,X143=$G171,$Z171,X143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y143=$D171,$W171,Y143=$E171,$X171,Y143=$F171,$Y171,Y143=$G171,$Z171,Y143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z143=$D171,$W171,Z143=$E171,$X171,Z143=$F171,$Y171,Z143=$G171,$Z171,Z143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA143=$D171,$W171,AA143=$E171,$X171,AA143=$F171,$Y171,AA143=$G171,$Z171,AA143=$H171,$AA171),0)","v":0},0]
[null,null,"15:00:00",{"$f":"'5A Input'!F23","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D144=$D172,$W172,D144=$E172,$X172,D144=$F172,$Y172,D144=$G172,$Z172,D144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E144=$D172,$W172,E144=$E172,$X172,E144=$F172,$Y172,E144=$G172,$Z172,E144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F144=$D172,$W172,F144=$E172,$X172,F144=$F172,$Y172,F144=$G172,$Z172,F144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G144=$D172,$W172,G144=$E172,$X172,G144=$F172,$Y172,G144=$G172,$Z172,G144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H144=$D172,$W172,H144=$E172,$X172,H144=$F172,$Y172,H144=$G172,$Z172,H144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I144=$D172,$W172,I144=$E172,$X172,I144=$F172,$Y172,I144=$G172,$Z172,I144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J144=$D172,$W172,J144=$E172,$X172,J144=$F172,$Y172,J144=$G172,$Z172,J144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K144=$D172,$W172,K144=$E172,$X172,K144=$F172,$Y172,K144=$G172,$Z172,K144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L144=$D172,$W172,L144=$E172,$X172,L144=$F172,$Y172,L144=$G172,$Z172,L144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M144=$D172,$W172,M144=$E172,$X172,M144=$F172,$Y172,M144=$G172,$Z172,M144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N144=$D172,$W172,N144=$E172,$X172,N144=$F172,$Y172,N144=$G172,$Z172,N144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O144=$D172,$W172,O144=$E172,$X172,O144=$F172,$Y172,O144=$G172,$Z172,O144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P144=$D172,$W172,P144=$E172,$X172,P144=$F172,$Y172,P144=$G172,$Z172,P144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q144=$D172,$W172,Q144=$E172,$X172,Q144=$F172,$Y172,Q144=$G172,$Z172,Q144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R144=$D172,$W172,R144=$E172,$X172,R144=$F172,$Y172,R144=$G172,$Z172,R144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S144=$D172,$W172,S144=$E172,$X172,S144=$F172,$Y172,S144=$G172,$Z172,S144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T144=$D172,$W172,T144=$E172,$X172,T144=$F172,$Y172,T144=$G172,$Z172,T144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U144=$D172,$W172,U144=$E172,$X172,U144=$F172,$Y172,U144=$G172,$Z172,U144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V144=$D172,$W172,V144=$E172,$X172,V144=$F172,$Y172,V144=$G172,$Z172,V144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W144=$D172,$W172,W144=$E172,$X172,W144=$F172,$Y172,W144=$G172,$Z172,W144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X144=$D172,$W172,X144=$E172,$X172,X144=$F172,$Y172,X144=$G172,$Z172,X144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y144=$D172,$W172,Y144=$E172,$X172,Y144=$F172,$Y172,Y144=$G172,$Z172,Y144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z144=$D172,$W172,Z144=$E172,$X172,Z144=$F172,$Y172,Z144=$G172,$Z172,Z144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA144=$D172,$W172,AA144=$E172,$X172,AA144=$F172,$Y172,AA144=$G172,$Z172,AA144=$H172,$AA172),0)","v":0},0]
[null,null,"16:00:00",{"$f":"'5A Input'!F24","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D145=$D173,$W173,D145=$E173,$X173,D145=$F173,$Y173,D145=$G173,$Z173,D145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E145=$D173,$W173,E145=$E173,$X173,E145=$F173,$Y173,E145=$G173,$Z173,E145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F145=$D173,$W173,F145=$E173,$X173,F145=$F173,$Y173,F145=$G173,$Z173,F145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G145=$D173,$W173,G145=$E173,$X173,G145=$F173,$Y173,G145=$G173,$Z173,G145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H145=$D173,$W173,H145=$E173,$X173,H145=$F173,$Y173,H145=$G173,$Z173,H145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I145=$D173,$W173,I145=$E173,$X173,I145=$F173,$Y173,I145=$G173,$Z173,I145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J145=$D173,$W173,J145=$E173,$X173,J145=$F173,$Y173,J145=$G173,$Z173,J145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K145=$D173,$W173,K145=$E173,$X173,K145=$F173,$Y173,K145=$G173,$Z173,K145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L145=$D173,$W173,L145=$E173,$X173,L145=$F173,$Y173,L145=$G173,$Z173,L145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M145=$D173,$W173,M145=$E173,$X173,M145=$F173,$Y173,M145=$G173,$Z173,M145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N145=$D173,$W173,N145=$E173,$X173,N145=$F173,$Y173,N145=$G173,$Z173,N145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O145=$D173,$W173,O145=$E173,$X173,O145=$F173,$Y173,O145=$G173,$Z173,O145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P145=$D173,$W173,P145=$E173,$X173,P145=$F173,$Y173,P145=$G173,$Z173,P145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q145=$D173,$W173,Q145=$E173,$X173,Q145=$F173,$Y173,Q145=$G173,$Z173,Q145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R145=$D173,$W173,R145=$E173,$X173,R145=$F173,$Y173,R145=$G173,$Z173,R145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S145=$D173,$W173,S145=$E173,$X173,S145=$F173,$Y173,S145=$G173,$Z173,S145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T145=$D173,$W173,T145=$E173,$X173,T145=$F173,$Y173,T145=$G173,$Z173,T145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U145=$D173,$W173,U145=$E173,$X173,U145=$F173,$Y173,U145=$G173,$Z173,U145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V145=$D173,$W173,V145=$E173,$X173,V145=$F173,$Y173,V145=$G173,$Z173,V145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W145=$D173,$W173,W145=$E173,$X173,W145=$F173,$Y173,W145=$G173,$Z173,W145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X145=$D173,$W173,X145=$E173,$X173,X145=$F173,$Y173,X145=$G173,$Z173,X145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y145=$D173,$W173,Y145=$E173,$X173,Y145=$F173,$Y173,Y145=$G173,$Z173,Y145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z145=$D173,$W173,Z145=$E173,$X173,Z145=$F173,$Y173,Z145=$G173,$Z173,Z145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA145=$D173,$W173,AA145=$E173,$X173,AA145=$F173,$Y173,AA145=$G173,$Z173,AA145=$H173,$AA173),0)","v":0},0]
[null,null,"17:00:00",{"$f":"'5A Input'!F25","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D146=$D174,$W174,D146=$E174,$X174,D146=$F174,$Y174,D146=$G174,$Z174,D146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E146=$D174,$W174,E146=$E174,$X174,E146=$F174,$Y174,E146=$G174,$Z174,E146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F146=$D174,$W174,F146=$E174,$X174,F146=$F174,$Y174,F146=$G174,$Z174,F146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G146=$D174,$W174,G146=$E174,$X174,G146=$F174,$Y174,G146=$G174,$Z174,G146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H146=$D174,$W174,H146=$E174,$X174,H146=$F174,$Y174,H146=$G174,$Z174,H146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I146=$D174,$W174,I146=$E174,$X174,I146=$F174,$Y174,I146=$G174,$Z174,I146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J146=$D174,$W174,J146=$E174,$X174,J146=$F174,$Y174,J146=$G174,$Z174,J146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K146=$D174,$W174,K146=$E174,$X174,K146=$F174,$Y174,K146=$G174,$Z174,K146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L146=$D174,$W174,L146=$E174,$X174,L146=$F174,$Y174,L146=$G174,$Z174,L146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M146=$D174,$W174,M146=$E174,$X174,M146=$F174,$Y174,M146=$G174,$Z174,M146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N146=$D174,$W174,N146=$E174,$X174,N146=$F174,$Y174,N146=$G174,$Z174,N146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O146=$D174,$W174,O146=$E174,$X174,O146=$F174,$Y174,O146=$G174,$Z174,O146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P146=$D174,$W174,P146=$E174,$X174,P146=$F174,$Y174,P146=$G174,$Z174,P146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q146=$D174,$W174,Q146=$E174,$X174,Q146=$F174,$Y174,Q146=$G174,$Z174,Q146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R146=$D174,$W174,R146=$E174,$X174,R146=$F174,$Y174,R146=$G174,$Z174,R146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S146=$D174,$W174,S146=$E174,$X174,S146=$F174,$Y174,S146=$G174,$Z174,S146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T146=$D174,$W174,T146=$E174,$X174,T146=$F174,$Y174,T146=$G174,$Z174,T146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U146=$D174,$W174,U146=$E174,$X174,U146=$F174,$Y174,U146=$G174,$Z174,U146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V146=$D174,$W174,V146=$E174,$X174,V146=$F174,$Y174,V146=$G174,$Z174,V146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W146=$D174,$W174,W146=$E174,$X174,W146=$F174,$Y174,W146=$G174,$Z174,W146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X146=$D174,$W174,X146=$E174,$X174,X146=$F174,$Y174,X146=$G174,$Z174,X146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y146=$D174,$W174,Y146=$E174,$X174,Y146=$F174,$Y174,Y146=$G174,$Z174,Y146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z146=$D174,$W174,Z146=$E174,$X174,Z146=$F174,$Y174,Z146=$G174,$Z174,Z146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA146=$D174,$W174,AA146=$E174,$X174,AA146=$F174,$Y174,AA146=$G174,$Z174,AA146=$H174,$AA174),0)","v":0},0]
[null,null,"18:00:00",{"$f":"'5A Input'!F26","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D147=$D175,$W175,D147=$E175,$X175,D147=$F175,$Y175,D147=$G175,$Z175,D147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E147=$D175,$W175,E147=$E175,$X175,E147=$F175,$Y175,E147=$G175,$Z175,E147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F147=$D175,$W175,F147=$E175,$X175,F147=$F175,$Y175,F147=$G175,$Z175,F147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G147=$D175,$W175,G147=$E175,$X175,G147=$F175,$Y175,G147=$G175,$Z175,G147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H147=$D175,$W175,H147=$E175,$X175,H147=$F175,$Y175,H147=$G175,$Z175,H147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I147=$D175,$W175,I147=$E175,$X175,I147=$F175,$Y175,I147=$G175,$Z175,I147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J147=$D175,$W175,J147=$E175,$X175,J147=$F175,$Y175,J147=$G175,$Z175,J147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K147=$D175,$W175,K147=$E175,$X175,K147=$F175,$Y175,K147=$G175,$Z175,K147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L147=$D175,$W175,L147=$E175,$X175,L147=$F175,$Y175,L147=$G175,$Z175,L147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M147=$D175,$W175,M147=$E175,$X175,M147=$F175,$Y175,M147=$G175,$Z175,M147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N147=$D175,$W175,N147=$E175,$X175,N147=$F175,$Y175,N147=$G175,$Z175,N147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O147=$D175,$W175,O147=$E175,$X175,O147=$F175,$Y175,O147=$G175,$Z175,O147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P147=$D175,$W175,P147=$E175,$X175,P147=$F175,$Y175,P147=$G175,$Z175,P147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q147=$D175,$W175,Q147=$E175,$X175,Q147=$F175,$Y175,Q147=$G175,$Z175,Q147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R147=$D175,$W175,R147=$E175,$X175,R147=$F175,$Y175,R147=$G175,$Z175,R147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S147=$D175,$W175,S147=$E175,$X175,S147=$F175,$Y175,S147=$G175,$Z175,S147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T147=$D175,$W175,T147=$E175,$X175,T147=$F175,$Y175,T147=$G175,$Z175,T147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U147=$D175,$W175,U147=$E175,$X175,U147=$F175,$Y175,U147=$G175,$Z175,U147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V147=$D175,$W175,V147=$E175,$X175,V147=$F175,$Y175,V147=$G175,$Z175,V147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W147=$D175,$W175,W147=$E175,$X175,W147=$F175,$Y175,W147=$G175,$Z175,W147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X147=$D175,$W175,X147=$E175,$X175,X147=$F175,$Y175,X147=$G175,$Z175,X147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y147=$D175,$W175,Y147=$E175,$X175,Y147=$F175,$Y175,Y147=$G175,$Z175,Y147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z147=$D175,$W175,Z147=$E175,$X175,Z147=$F175,$Y175,Z147=$G175,$Z175,Z147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA147=$D175,$W175,AA147=$E175,$X175,AA147=$F175,$Y175,AA147=$G175,$Z175,AA147=$H175,$AA175),0)","v":0},0]
[null,null,"19:00:00",{"$f":"'5A Input'!F27","v":4.1058817422258195E-3},{"$f":"_xlfn.IFNA(_xlfn.IFS(D148=$D176,$W176,D148=$E176,$X176,D148=$F176,$Y176,D148=$G176,$Z176,D148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E148=$D176,$W176,E148=$E176,$X176,E148=$F176,$Y176,E148=$G176,$Z176,E148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F148=$D176,$W176,F148=$E176,$X176,F148=$F176,$Y176,F148=$G176,$Z176,F148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G148=$D176,$W176,G148=$E176,$X176,G148=$F176,$Y176,G148=$G176,$Z176,G148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H148=$D176,$W176,H148=$E176,$X176,H148=$F176,$Y176,H148=$G176,$Z176,H148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I148=$D176,$W176,I148=$E176,$X176,I148=$F176,$Y176,I148=$G176,$Z176,I148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J148=$D176,$W176,J148=$E176,$X176,J148=$F176,$Y176,J148=$G176,$Z176,J148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K148=$D176,$W176,K148=$E176,$X176,K148=$F176,$Y176,K148=$G176,$Z176,K148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L148=$D176,$W176,L148=$E176,$X176,L148=$F176,$Y176,L148=$G176,$Z176,L148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M148=$D176,$W176,M148=$E176,$X176,M148=$F176,$Y176,M148=$G176,$Z176,M148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N148=$D176,$W176,N148=$E176,$X176,N148=$F176,$Y176,N148=$G176,$Z176,N148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O148=$D176,$W176,O148=$E176,$X176,O148=$F176,$Y176,O148=$G176,$Z176,O148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P148=$D176,$W176,P148=$E176,$X176,P148=$F176,$Y176,P148=$G176,$Z176,P148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q148=$D176,$W176,Q148=$E176,$X176,Q148=$F176,$Y176,Q148=$G176,$Z176,Q148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R148=$D176,$W176,R148=$E176,$X176,R148=$F176,$Y176,R148=$G176,$Z176,R148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S148=$D176,$W176,S148=$E176,$X176,S148=$F176,$Y176,S148=$G176,$Z176,S148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T148=$D176,$W176,T148=$E176,$X176,T148=$F176,$Y176,T148=$G176,$Z176,T148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U148=$D176,$W176,U148=$E176,$X176,U148=$F176,$Y176,U148=$G176,$Z176,U148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V148=$D176,$W176,V148=$E176,$X176,V148=$F176,$Y176,V148=$G176,$Z176,V148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W148=$D176,$W176,W148=$E176,$X176,W148=$F176,$Y176,W148=$G176,$Z176,W148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X148=$D176,$W176,X148=$E176,$X176,X148=$F176,$Y176,X148=$G176,$Z176,X148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y148=$D176,$W176,Y148=$E176,$X176,Y148=$F176,$Y176,Y148=$G176,$Z176,Y148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z148=$D176,$W176,Z148=$E176,$X176,Z148=$F176,$Y176,Z148=$G176,$Z176,Z148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA148=$D176,$W176,AA148=$E176,$X176,AA148=$F176,$Y176,AA148=$G176,$Z176,AA148=$H176,$AA176),0)","v":0},0]
[null,null,"20:00:00",{"$f":"'5A Input'!F28","v":4.8995119858952895E-3},{"$f":"_xlfn.IFNA(_xlfn.IFS(D149=$D177,$W177,D149=$E177,$X177,D149=$F177,$Y177,D149=$G177,$Z177,D149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E149=$D177,$W177,E149=$E177,$X177,E149=$F177,$Y177,E149=$G177,$Z177,E149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F149=$D177,$W177,F149=$E177,$X177,F149=$F177,$Y177,F149=$G177,$Z177,F149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G149=$D177,$W177,G149=$E177,$X177,G149=$F177,$Y177,G149=$G177,$Z177,G149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H149=$D177,$W177,H149=$E177,$X177,H149=$F177,$Y177,H149=$G177,$Z177,H149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I149=$D177,$W177,I149=$E177,$X177,I149=$F177,$Y177,I149=$G177,$Z177,I149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J149=$D177,$W177,J149=$E177,$X177,J149=$F177,$Y177,J149=$G177,$Z177,J149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K149=$D177,$W177,K149=$E177,$X177,K149=$F177,$Y177,K149=$G177,$Z177,K149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L149=$D177,$W177,L149=$E177,$X177,L149=$F177,$Y177,L149=$G177,$Z177,L149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M149=$D177,$W177,M149=$E177,$X177,M149=$F177,$Y177,M149=$G177,$Z177,M149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N149=$D177,$W177,N149=$E177,$X177,N149=$F177,$Y177,N149=$G177,$Z177,N149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O149=$D177,$W177,O149=$E177,$X177,O149=$F177,$Y177,O149=$G177,$Z177,O149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P149=$D177,$W177,P149=$E177,$X177,P149=$F177,$Y177,P149=$G177,$Z177,P149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q149=$D177,$W177,Q149=$E177,$X177,Q149=$F177,$Y177,Q149=$G177,$Z177,Q149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R149=$D177,$W177,R149=$E177,$X177,R149=$F177,$Y177,R149=$G177,$Z177,R149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S149=$D177,$W177,S149=$E177,$X177,S149=$F177,$Y177,S149=$G177,$Z177,S149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T149=$D177,$W177,T149=$E177,$X177,T149=$F177,$Y177,T149=$G177,$Z177,T149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U149=$D177,$W177,U149=$E177,$X177,U149=$F177,$Y177,U149=$G177,$Z177,U149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V149=$D177,$W177,V149=$E177,$X177,V149=$F177,$Y177,V149=$G177,$Z177,V149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W149=$D177,$W177,W149=$E177,$X177,W149=$F177,$Y177,W149=$G177,$Z177,W149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X149=$D177,$W177,X149=$E177,$X177,X149=$F177,$Y177,X149=$G177,$Z177,X149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y149=$D177,$W177,Y149=$E177,$X177,Y149=$F177,$Y177,Y149=$G177,$Z177,Y149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z149=$D177,$W177,Z149=$E177,$X177,Z149=$F177,$Y177,Z149=$G177,$Z177,Z149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA149=$D177,$W177,AA149=$E177,$X177,AA149=$F177,$Y177,AA149=$G177,$Z177,AA149=$H177,$AA177),0)","v":0},0]
[null,null,"21:00:00",{"$f":"'5A Input'!F29","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D150=$D178,$W178,D150=$E178,$X178,D150=$F178,$Y178,D150=$G178,$Z178,D150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E150=$D178,$W178,E150=$E178,$X178,E150=$F178,$Y178,E150=$G178,$Z178,E150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F150=$D178,$W178,F150=$E178,$X178,F150=$F178,$Y178,F150=$G178,$Z178,F150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G150=$D178,$W178,G150=$E178,$X178,G150=$F178,$Y178,G150=$G178,$Z178,G150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H150=$D178,$W178,H150=$E178,$X178,H150=$F178,$Y178,H150=$G178,$Z178,H150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I150=$D178,$W178,I150=$E178,$X178,I150=$F178,$Y178,I150=$G178,$Z178,I150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J150=$D178,$W178,J150=$E178,$X178,J150=$F178,$Y178,J150=$G178,$Z178,J150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K150=$D178,$W178,K150=$E178,$X178,K150=$F178,$Y178,K150=$G178,$Z178,K150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L150=$D178,$W178,L150=$E178,$X178,L150=$F178,$Y178,L150=$G178,$Z178,L150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M150=$D178,$W178,M150=$E178,$X178,M150=$F178,$Y178,M150=$G178,$Z178,M150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N150=$D178,$W178,N150=$E178,$X178,N150=$F178,$Y178,N150=$G178,$Z178,N150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O150=$D178,$W178,O150=$E178,$X178,O150=$F178,$Y178,O150=$G178,$Z178,O150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P150=$D178,$W178,P150=$E178,$X178,P150=$F178,$Y178,P150=$G178,$Z178,P150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q150=$D178,$W178,Q150=$E178,$X178,Q150=$F178,$Y178,Q150=$G178,$Z178,Q150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R150=$D178,$W178,R150=$E178,$X178,R150=$F178,$Y178,R150=$G178,$Z178,R150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S150=$D178,$W178,S150=$E178,$X178,S150=$F178,$Y178,S150=$G178,$Z178,S150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T150=$D178,$W178,T150=$E178,$X178,T150=$F178,$Y178,T150=$G178,$Z178,T150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U150=$D178,$W178,U150=$E178,$X178,U150=$F178,$Y178,U150=$G178,$Z178,U150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V150=$D178,$W178,V150=$E178,$X178,V150=$F178,$Y178,V150=$G178,$Z178,V150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W150=$D178,$W178,W150=$E178,$X178,W150=$F178,$Y178,W150=$G178,$Z178,W150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X150=$D178,$W178,X150=$E178,$X178,X150=$F178,$Y178,X150=$G178,$Z178,X150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y150=$D178,$W178,Y150=$E178,$X178,Y150=$F178,$Y178,Y150=$G178,$Z178,Y150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z150=$D178,$W178,Z150=$E178,$X178,Z150=$F178,$Y178,Z150=$G178,$Z178,Z150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA150=$D178,$W178,AA150=$E178,$X178,AA150=$F178,$Y178,AA150=$G178,$Z178,AA150=$H178,$AA178),0)","v":0},0]
[null,null,"22:00:00",{"$f":"'5A Input'!F30","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D151=$D179,$W179,D151=$E179,$X179,D151=$F179,$Y179,D151=$G179,$Z179,D151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E151=$D179,$W179,E151=$E179,$X179,E151=$F179,$Y179,E151=$G179,$Z179,E151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F151=$D179,$W179,F151=$E179,$X179,F151=$F179,$Y179,F151=$G179,$Z179,F151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G151=$D179,$W179,G151=$E179,$X179,G151=$F179,$Y179,G151=$G179,$Z179,G151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H151=$D179,$W179,H151=$E179,$X179,H151=$F179,$Y179,H151=$G179,$Z179,H151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I151=$D179,$W179,I151=$E179,$X179,I151=$F179,$Y179,I151=$G179,$Z179,I151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J151=$D179,$W179,J151=$E179,$X179,J151=$F179,$Y179,J151=$G179,$Z179,J151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K151=$D179,$W179,K151=$E179,$X179,K151=$F179,$Y179,K151=$G179,$Z179,K151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L151=$D179,$W179,L151=$E179,$X179,L151=$F179,$Y179,L151=$G179,$Z179,L151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M151=$D179,$W179,M151=$E179,$X179,M151=$F179,$Y179,M151=$G179,$Z179,M151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N151=$D179,$W179,N151=$E179,$X179,N151=$F179,$Y179,N151=$G179,$Z179,N151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O151=$D179,$W179,O151=$E179,$X179,O151=$F179,$Y179,O151=$G179,$Z179,O151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P151=$D179,$W179,P151=$E179,$X179,P151=$F179,$Y179,P151=$G179,$Z179,P151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q151=$D179,$W179,Q151=$E179,$X179,Q151=$F179,$Y179,Q151=$G179,$Z179,Q151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R151=$D179,$W179,R151=$E179,$X179,R151=$F179,$Y179,R151=$G179,$Z179,R151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S151=$D179,$W179,S151=$E179,$X179,S151=$F179,$Y179,S151=$G179,$Z179,S151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T151=$D179,$W179,T151=$E179,$X179,T151=$F179,$Y179,T151=$G179,$Z179,T151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U151=$D179,$W179,U151=$E179,$X179,U151=$F179,$Y179,U151=$G179,$Z179,U151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V151=$D179,$W179,V151=$E179,$X179,V151=$F179,$Y179,V151=$G179,$Z179,V151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W151=$D179,$W179,W151=$E179,$X179,W151=$F179,$Y179,W151=$G179,$Z179,W151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X151=$D179,$W179,X151=$E179,$X179,X151=$F179,$Y179,X151=$G179,$Z179,X151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y151=$D179,$W179,Y151=$E179,$X179,Y151=$F179,$Y179,Y151=$G179,$Z179,Y151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z151=$D179,$W179,Z151=$E179,$X179,Z151=$F179,$Y179,Z151=$G179,$Z179,Z151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA151=$D179,$W179,AA151=$E179,$X179,AA151=$F179,$Y179,AA151=$G179,$Z179,AA151=$H179,$AA179),0)","v":0},0]
[null,null,"23:00:00",{"$f":"'5A Input'!F31","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D152=$D180,$W180,D152=$E180,$X180,D152=$F180,$Y180,D152=$G180,$Z180,D152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E152=$D180,$W180,E152=$E180,$X180,E152=$F180,$Y180,E152=$G180,$Z180,E152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F152=$D180,$W180,F152=$E180,$X180,F152=$F180,$Y180,F152=$G180,$Z180,F152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G152=$D180,$W180,G152=$E180,$X180,G152=$F180,$Y180,G152=$G180,$Z180,G152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H152=$D180,$W180,H152=$E180,$X180,H152=$F180,$Y180,H152=$G180,$Z180,H152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I152=$D180,$W180,I152=$E180,$X180,I152=$F180,$Y180,I152=$G180,$Z180,I152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J152=$D180,$W180,J152=$E180,$X180,J152=$F180,$Y180,J152=$G180,$Z180,J152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K152=$D180,$W180,K152=$E180,$X180,K152=$F180,$Y180,K152=$G180,$Z180,K152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L152=$D180,$W180,L152=$E180,$X180,L152=$F180,$Y180,L152=$G180,$Z180,L152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M152=$D180,$W180,M152=$E180,$X180,M152=$F180,$Y180,M152=$G180,$Z180,M152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N152=$D180,$W180,N152=$E180,$X180,N152=$F180,$Y180,N152=$G180,$Z180,N152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O152=$D180,$W180,O152=$E180,$X180,O152=$F180,$Y180,O152=$G180,$Z180,O152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P152=$D180,$W180,P152=$E180,$X180,P152=$F180,$Y180,P152=$G180,$Z180,P152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q152=$D180,$W180,Q152=$E180,$X180,Q152=$F180,$Y180,Q152=$G180,$Z180,Q152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R152=$D180,$W180,R152=$E180,$X180,R152=$F180,$Y180,R152=$G180,$Z180,R152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S152=$D180,$W180,S152=$E180,$X180,S152=$F180,$Y180,S152=$G180,$Z180,S152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T152=$D180,$W180,T152=$E180,$X180,T152=$F180,$Y180,T152=$G180,$Z180,T152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U152=$D180,$W180,U152=$E180,$X180,U152=$F180,$Y180,U152=$G180,$Z180,U152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V152=$D180,$W180,V152=$E180,$X180,V152=$F180,$Y180,V152=$G180,$Z180,V152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W152=$D180,$W180,W152=$E180,$X180,W152=$F180,$Y180,W152=$G180,$Z180,W152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X152=$D180,$W180,X152=$E180,$X180,X152=$F180,$Y180,X152=$G180,$Z180,X152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y152=$D180,$W180,Y152=$E180,$X180,Y152=$F180,$Y180,Y152=$G180,$Z180,Y152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z152=$D180,$W180,Z152=$E180,$X180,Z152=$F180,$Y180,Z152=$G180,$Z180,Z152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA152=$D180,$W180,AA152=$E180,$X180,AA152=$F180,$Y180,AA152=$G180,$Z180,AA152=$H180,$AA180),0)","v":0},0]
[null,null,"Total",null,{"$f":"SUBTOTAL(109,EElastADD[00:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[01:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[02:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[03:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[04:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[05:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[06:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[07:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[08:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[09:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[10:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[11:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[12:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[13:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[14:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[15:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[16:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[17:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[18:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[19:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[20:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[21:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[22:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[23:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD[Total])","v":0}]
[null,null,"Energía a ajustar",null,{"$f":"TRANSPOSE(EElastADD[Total])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energía ajustada",null,{"$f":"EElastADD[[#Totals],[00:00]]-E210","v":0},{"$f":"EElastADD[[#Totals],[01:00]]-F210","v":0},{"$f":"EElastADD[[#Totals],[02:00]]-G210","v":0},{"$f":"EElastADD[[#Totals],[03:00]]-H210","v":0},{"$f":"EElastADD[[#Totals],[04:00]]-I210","v":0},{"$f":"EElastADD[[#Totals],[05:00]]-J210","v":0},{"$f":"EElastADD[[#Totals],[06:00]]-K210","v":0},{"$f":"EElastADD[[#Totals],[07:00]]-L210","v":0},{"$f":"EElastADD[[#Totals],[08:00]]-M210","v":0},{"$f":"EElastADD[[#Totals],[09:00]]-N210","v":0},{"$f":"EElastADD[[#Totals],[10:00]]-O210","v":0},{"$f":"EElastADD[[#Totals],[11:00]]-P210","v":0},{"$f":"EElastADD[[#Totals],[12:00]]-Q210","v":0},{"$f":"EElastADD[[#Totals],[13:00]]-R210","v":0},{"$f":"EElastADD[[#Totals],[14:00]]-S210","v":0},{"$f":"EElastADD[[#Totals],[15:00]]-T210","v":0},{"$f":"EElastADD[[#Totals],[16:00]]-U210","v":0},{"$f":"EElastADD[[#Totals],[17:00]]-V210","v":0},{"$f":"EElastADD[[#Totals],[18:00]]-W210","v":0},{"$f":"EElastADD[[#Totals],[19:00]]-X210","v":0},{"$f":"EElastADD[[#Totals],[20:00]]-Y210","v":0},{"$f":"EElastADD[[#Totals],[21:00]]-Z210","v":0},{"$f":"EElastADD[[#Totals],[22:00]]-AA210","v":0},{"$f":"EElastADD[[#Totals],[23:00]]-AB210","v":0}]
[null,null,"Demanda original",null,{"$f":"'5A Input'!F77","v":1.0797976352450431E-2},{"$f":"'5A Input'!G77","v":8.4732980850981427E-3},{"$f":"'5A Input'!H77","v":7.6812734195125113E-3},{"$f":"'5A Input'!I77","v":7.3116865797363218E-3},{"$f":"'5A Input'!J77","v":7.4512028952717071E-3},{"$f":"'5A Input'!K77","v":9.0239657325419352E-3},{"$f":"'5A Input'!L77","v":1.2497459352570741E-2},{"$f":"'5A Input'!M77","v":1.5385942076173416E-2},{"$f":"'5A Input'!N77","v":1.5489196352463515E-2},{"$f":"'5A Input'!O77","v":1.5587880279824022E-2},{"$f":"'5A Input'!P77","v":1.5699960858009308E-2},{"$f":"'5A Input'!Q77","v":1.5932965099132359E-2},{"$f":"'5A Input'!R77","v":1.6341659987301992E-2},{"$f":"'5A Input'!S77","v":1.6837040499156825E-2},{"$f":"'5A Input'!T77","v":1.6659964165052582E-2},{"$f":"'5A Input'!U77","v":1.6558653152174661E-2},{"$f":"'5A Input'!V77","v":1.7899702300387565E-2},{"$f":"'5A Input'!W77","v":2.0231538623991883E-2},{"$f":"'5A Input'!X77","v":2.5557872173641309E-2},{"$f":"'5A Input'!Y77","v":4.1058817422258191E-2},{"$f":"'5A Input'!Z77","v":4.8995119858952892E-2},{"$f":"'5A Input'!AA77","v":4.2788475763879834E-2},{"$f":"'5A Input'!AB77","v":3.0227424838709771E-2},{"$f":"'5A Input'!AC77","v":1.7565718652256066E-2}]
[null,null,"Nuevo perfil de demanda",null,{"$f":"E211+E212","v":1.0797976352450431E-2},{"$f":"F211+F212","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2]
[]
[null,null,{"$f":"'Top dashboard'!D$27","v":"Capacidad de conexión (kW)"},{"$f":"'Top dashboard'!E$27","v":6}]
[null,null,"¿Se excede la capacidad de conexión?",{"$f":"IF(MAX(E213:AB213)>D215,\"Si\",\"No\")","v":"No"}]
[]
[]
[]
[null,"Carga desplazada - metodología de bloques "]
[]
[null,null,{"$f":"'5A Input'!$B$38","v":"Cambio de carga en bloques "},{"$f":"'5A Input'!E$38","v":1},"on/off"]
[null,null,"Elasticidad on/off",{"$f":"IF('Ajuste de carga'!$E$53=\"Si\",1,0)","v":0},"on/off"]
[null,null,{"$f":"'Top dashboard'!$D$27","v":"Capacidad de conexión (kW)"},{"$f":"'Top dashboard'!$E$27","v":6},"kW"]
[null,null,{"$f":"'5A Input'!B75","v":"Punta a Base delta P"},{"$f":"'5A Input'!C75","v":-0.25}]
[null,null,"Elasticidad del consumidor",{"$f":"-'5A Input'!$C$77","v":1}]
[]
[null,null,null,{"$f":"'5A Input'!E77","v":"Energía (kWh)"},null,{"$f":"'5A Input'!F77*$D$222","v":1.0797976352450431E-2},{"$f":"'5A Input'!G77*$D$222","v":8.4732980850981427E-3},{"$f":"'5A Input'!H77*$D$222","v":7.6812734195125113E-3},{"$f":"'5A Input'!I77*$D$222","v":7.3116865797363218E-3},{"$f":"'5A Input'!J77*$D$222","v":7.4512028952717071E-3},{"$f":"'5A Input'!K77*$D$222","v":9.0239657325419352E-3},{"$f":"'5A Input'!L77*$D$222","v":1.2497459352570741E-2},{"$f":"'5A Input'!M77*$D$222","v":1.5385942076173416E-2},{"$f":"'5A Input'!N77*$D$222","v":1.5489196352463515E-2},{"$f":"'5A Input'!O77*$D$222","v":1.5587880279824022E-2},{"$f":"'5A Input'!P77*$D$222","v":1.5699960858009308E-2},{"$f":"'5A Input'!Q77*$D$222","v":1.5932965099132359E-2},{"$f":"'5A Input'!R77*$D$222","v":1.6341659987301992E-2},{"$f":"'5A Input'!S77*$D$222","v":1.6837040499156825E-2},{"$f":"'5A Input'!T77*$D$222","v":1.6659964165052582E-2},{"$f":"'5A Input'!U77*$D$222","v":1.6558653152174661E-2},{"$f":"'5A Input'!V77*$D$222","v":1.7899702300387565E-2},{"$f":"'5A Input'!W77*$D$222","v":2.0231538623991883E-2},{"$f":"'5A Input'!X77*$D$222","v":2.5557872173641309E-2},{"$f":"'5A Input'!Y77*$D$222","v":4.1058817422258191E-2},{"$f":"'5A Input'!Z77*$D$222","v":4.8995119858952892E-2},{"$f":"'5A Input'!AA77*$D$222","v":4.2788475763879834E-2},{"$f":"'5A Input'!AB77*$D$222","v":3.0227424838709771E-2},{"$f":"'5A Input'!AC77*$D$222","v":1.7565718652256066E-2}]
[]
[null,null,null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,"Hora Actual / Hora Futura","Demanda original","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,"00:00:00",{"$f":"'5A Input'!E8","v":1.0797976352450431E-2},{"$f":"'5A Input'!F8*$D$222","v":0},{"$f":"IF($D$223=1,MIN(D232,$D$226*C232*$D$225),D232)","v":0},{"$f":"F$228-$E232+E262","v":1.0797976352450431E-2},{"$f":"IF('5A Input'!G$77=\"base\",IF(G228+F262<$D$224,G228+F262,0),G228)","v":8.4732980850981427E-3},{"$f":"IF('5A Input'!H$77=\"base\",IF(H228+G262<$D$224,H228+G262,0),H228)","v":7.6812734195125113E-3},{"$f":"IF('5A Input'!I$77=\"base\",IF(I228+H262<$D$224,I228+H262,0),I228)","v":7.3116865797363218E-3},{"$f":"IF('5A Input'!J$77=\"base\",IF(J228+I262<$D$224,J228+I262,0),J228)","v":7.4512028952717071E-3},{"$f":"IF('5A Input'!K$77=\"Base\",IF(K228+J262<$D$224,K228+J262,0),K228)","v":9.0239657325419352E-3},{"$f":"IF('5A Input'!L$77=\"base\",IF(L228+K262<$D$224,L228+K262,0),L228)","v":1.2497459352570741E-2},{"$f":"IF('5A Input'!M$77=\"base\",IF(M228+L262<$D$224,M228+L262,0),M228)","v":1.5385942076173416E-2},{"$f":"IF('5A Input'!N$77=\"base\",IF(N228+M262<$D$224,N228+M262,0),N228)","v":1.5489196352463515E-2},{"$f":"IF('5A Input'!O$77=\"base\",IF(O228+N262<$D$224,O228+N262,0),O228)","v":1.5587880279824022E-2},{"$f":"IF('5A Input'!P$77=\"base\",IF(P228+O262<$D$224,P228+O262,0),P228)","v":1.5699960858009308E-2},{"$f":"IF('5A Input'!Q$77=\"base\",IF(Q228+P262<$D$224,Q228+P262,0),Q228)","v":1.5932965099132359E-2},{"$f":"IF('5A Input'!R$77=\"base\",IF(R228+Q262<$D$224,R228+Q262,0),R228)","v":1.6341659987301992E-2},{"$f":"IF('5A Input'!S$77=\"base\",IF(S228+R262<$D$224,S228+R262,0),S228)","v":1.6837040499156825E-2},{"$f":"IF('5A Input'!T$77=\"base\",IF(T228+S262<$D$224,T228+S262,0),T228)","v":1.6659964165052582E-2},{"$f":"IF('5A Input'!U$77=\"base\",IF(U228+T262<$D$224,U228+T262,0),U228)","v":1.6558653152174661E-2},{"$f":"IF('5A Input'!V$77=\"base\",IF(V228+U262<$D$224,V228+U262,0),V228)","v":1.7899702300387565E-2},{"$f":"IF('5A Input'!W$77=\"base\",IF(W228+V262<$D$224,W228+V262,0),W228)","v":2.0231538623991883E-2},{"$f":"IF('5A Input'!X$77=\"base\",IF(X228+W262<$D$224,X228+W262,0),X228)","v":2.5557872173641309E-2},{"$f":"IF('5A Input'!Y$77=\"base\",IF(Y228+X262<$D$224,Y228+X262,0),Y228)","v":4.1058817422258191E-2},{"$f":"IF('5A Input'!Z$77=\"base\",IF(Z228+Y262<$D$224,Z228+Y262,0),Z228)","v":4.8995119858952892E-2},{"$f":"IF('5A Input'!AA$77=\"base\",IF(AA228+Z262<$D$224,AA228+Z262,0),AA228)","v":4.2788475763879834E-2},{"$f":"IF('5A Input'!AB$77=\"base\",IF(AB228+AA262<$D$224,AB228+AA262,0),AB228)","v":3.0227424838709771E-2},{"$f":"IF('5A Input'!AC$77=\"base\",IF(AC228+AB262<$D$224,AC228+AB262,0),AC228)","v":1.7565718652256066E-2},{"$f":"SUM(F232:AC232)","v":0.45205479452054803}]
[null,"01:00:00",{"$f":"'5A Input'!E9","v":8.4732980850981427E-3},{"$f":"'5A Input'!F9*$D$222","v":0},{"$f":"IF($D$223=1,MIN(D233,$D$226*C233*$D$225),D233)","v":0},{"$f":"IF(F$230=\"base\",IF(F232+AC263<$D$224,F232+AC263,$D$224),F232)","v":1.0797976352450431E-2},{"$f":"G$228-$E233+F263","v":8.4732980850981427E-3},{"$f":"IF(H$230=\"base\",IF(H232+G263<$D$224,H232+G263,0),H232)","v":7.6812734195125113E-3},{"$f":"IF(I$230=\"base\",IF(I232+H263<$D$224,I232+H263,0),I232)","v":7.3116865797363218E-3},7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,{"$f":"IF(S$230=\"base\",IF(S232+R263<$D$224,S232+R263,$D$224),S232)","v":1.6837040499156825E-2},{"$f":"IF(T$230=\"base\",IF(T232+S263<$D$224,T232+S263,$D$224),T232)","v":1.6659964165052582E-2},{"$f":"IF(U$230=\"base\",IF(U232+T263<$D$224,U232+T263,$D$224),U232)","v":1.6558653152174661E-2},{"$f":"IF(V$230=\"base\",IF(V232+U263<$D$224,V232+U263,$D$224),V232)","v":1.7899702300387565E-2},{"$f":"IF(W$230=\"base\",IF(W232+V263<$D$224,W232+V263,$D$224),W232)","v":2.0231538623991883E-2},{"$f":"IF(X$230=\"base\",IF(X232+W263<$D$224,X232+W263,$D$224),X232)","v":2.5557872173641309E-2},{"$f":"IF(Y$230=\"base\",IF(Y232+X263<$D$224,Y232+X263,$D$224),Y232)","v":4.1058817422258191E-2},{"$f":"IF(Z$230=\"base\",IF(Z232+Y263<$D$224,Z232+Y263,$D$224),Z232)","v":4.8995119858952892E-2},{"$f":"IF(AA$230=\"base\",IF(AA232+Z263<$D$224,AA232+Z263,$D$224),AA232)","v":4.2788475763879834E-2},{"$f":"IF(AB$230=\"base\",IF(AB232+AA263<$D$224,AB232+AA263,$D$224),AB232)","v":3.0227424838709771E-2},{"$f":"IF(AC$230=\"base\",IF(AC232+AB263<$D$224,AC232+AB263,$D$224),AC232)","v":1.7565718652256066E-2},0.45205479452054803]
[null,"02:00:00",{"$f":"'5A Input'!E10","v":7.6812734195125113E-3},{"$f":"'5A Input'!F10*$D$222","v":0},0,{"$f":"IF(F$230=\"base\",IF(F233+AC264<$D$224,F233+AC264,$D$224),F233)","v":1.0797976352450431E-2},{"$f":"IF(G$230=\"base\",IF(G233+F264<$D$224,G233+F264,$D$224),G233)","v":8.4732980850981427E-3},{"$f":"H$228-$E234+G264","v":7.6812734195125113E-3},{"$f":"IF(I$230=\"base\",IF(I233+H264<$D$224,I233+H264,0),I233)","v":7.3116865797363218E-3},7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"03:00:00",{"$f":"'5A Input'!E11","v":7.3116865797363218E-3},{"$f":"'5A Input'!F11*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,{"$f":"I$228-$E235+H265","v":7.3116865797363218E-3},{"$f":"IF(J$230=\"base\",IF(J234+I265<$D$224,J234+I265,0),J234)","v":7.4512028952717071E-3},9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"04:00:00",{"$f":"'5A Input'!E12","v":7.4512028952717071E-3},{"$f":"'5A Input'!F12*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,{"$f":"J$228-$E236+I266","v":7.4512028952717071E-3},{"$f":"IF(K$230=\"base\",IF(K235+J266<$D$224,K235+J266,0),K235)","v":9.0239657325419352E-3},1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"05:00:00",{"$f":"'5A Input'!E13","v":9.0239657325419352E-3},{"$f":"'5A Input'!F13*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,{"$f":"K$228-$E237+J267","v":9.0239657325419352E-3},{"$f":"IF(L$230=\"base\",IF(L236+K267<$D$224,L236+K267,0),L236)","v":1.2497459352570741E-2},1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"06:00:00",{"$f":"'5A Input'!E14","v":1.2497459352570741E-2},{"$f":"'5A Input'!F14*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,{"$f":"L$228-$E238+K268","v":1.2497459352570741E-2},{"$f":"IF(M$230=\"base\",IF(M237+L268<$D$224,M237+L268,0),M237)","v":1.5385942076173416E-2},1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"07:00:00",{"$f":"'5A Input'!E15","v":1.5385942076173416E-2},{"$f":"'5A Input'!F15*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,{"$f":"M$228-$E239+L269","v":1.5385942076173416E-2},{"$f":"IF(N$230=\"base\",IF(N238+M269<$D$224,N238+M269,0),N238)","v":1.5489196352463515E-2},{"$f":"IF(O$230=\"base\",IF(O238+N269<$D$224,O238+N269,0),O238)","v":1.5587880279824022E-2},{"$f":"IF(P$230=\"base\",IF(P238+O269<$D$224,P238+O269,0),P238)","v":1.5699960858009308E-2},{"$f":"IF(Q$230=\"base\",IF(Q238+P269<$D$224,Q238+P269,0),Q238)","v":1.5932965099132359E-2},{"$f":"IF(R$230=\"base\",IF(R238+Q269<$D$224,R238+Q269,0),R238)","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"08:00:00",{"$f":"'5A Input'!E16","v":1.5489196352463515E-2},{"$f":"'5A Input'!F16*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,{"$f":"N$228-$E240+M270","v":1.5489196352463515E-2},{"$f":"IF(O$230=\"base\",IF(O239+N270<$D$224,O239+N270,0),O239)","v":1.5587880279824022E-2},{"$f":"IF(P$230=\"base\",IF(P239+O270<$D$224,P239+O270,0),P239)","v":1.5699960858009308E-2},{"$f":"IF(Q$230=\"base\",IF(Q239+P270<$D$224,Q239+P270,0),Q239)","v":1.5932965099132359E-2},{"$f":"IF(R$230=\"base\",IF(R239+Q270<$D$224,R239+Q270,0),R239)","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"09:00:00",{"$f":"'5A Input'!E17","v":1.5587880279824022E-2},{"$f":"'5A Input'!F17*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,{"$f":"O$228-$E241+N271","v":1.5587880279824022E-2},{"$f":"P232","v":1.5699960858009308E-2},{"$f":"IF(Q$230=\"base\",IF(Q240+P271<$D$224,Q240+P271,0),Q240)","v":1.5932965099132359E-2},{"$f":"IF(R$230=\"base\",IF(R240+Q271<$D$224,R240+Q271,0),R240)","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"10:00:00",{"$f":"'5A Input'!E18","v":1.5699960858009308E-2},{"$f":"'5A Input'!F18*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,{"$f":"P$228-$E242+O272","v":1.5699960858009308E-2},{"$f":"IF(Q$230=\"base\",IF(Q241+P272<$D$224,Q241+P272,0),Q241)","v":1.5932965099132359E-2},{"$f":"IF(R$230=\"base\",IF(R241+Q272<$D$224,R241+Q272,0),R241)","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"11:00:00",{"$f":"'5A Input'!E19","v":1.5932965099132359E-2},{"$f":"'5A Input'!F19*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,{"$f":"Q$228-$E243+P273","v":1.5932965099132359E-2},{"$f":"IF(R$230=\"base\",IF(R242+Q273<$D$224,R242+Q273,0),R242)","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"12:00:00",{"$f":"'5A Input'!E20","v":1.6341659987301992E-2},{"$f":"'5A Input'!F20*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,{"$f":"R$228-$E244+Q274","v":1.6341659987301992E-2},1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"13:00:00",{"$f":"'5A Input'!E21","v":1.6837040499156825E-2},{"$f":"'5A Input'!F21*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,{"$f":"S$228-$E245+R275","v":1.6837040499156825E-2},{"$f":"IF(T$230=\"base\",IF(T244+S275<$D$224,T244+S275,$D$224),T244)","v":1.6659964165052582E-2},1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"14:00:00",{"$f":"'5A Input'!E22","v":1.6659964165052582E-2},{"$f":"'5A Input'!F22*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,{"$f":"T$228-$E246+S276","v":1.6659964165052582E-2},{"$f":"IF(U$230=\"base\",IF(U245+T276<$D$224,U245+T276,0),U245)","v":1.6558653152174661E-2},1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,4.1058817422258191E-2,4.8995119858952892E-2,{"$f":"IF(AA$230=\"base\",IF(AA245+Z276<$D$224,AA245+Z276,$D$224),AA245)","v":4.2788475763879834E-2},3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"15:00:00",{"$f":"'5A Input'!E23","v":1.6558653152174661E-2},{"$f":"'5A Input'!F23*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,{"$f":"U$228-$E247+T277","v":1.6558653152174661E-2},{"$f":"IF(V$230=\"base\",IF(V246+U277<$D$224,V246+U277,0),V246)","v":1.7899702300387565E-2},{"$f":"IF(W$230=\"base\",IF(W246+V277<$D$224,W246+V277,0),W246)","v":2.0231538623991883E-2},{"$f":"IF(X$230=\"base\",IF(X246+W277<$D$224,X246+W277,0),X246)","v":2.5557872173641309E-2},{"$f":"IF(Y$230=\"base\",IF(Y246+X277<$D$224,Y246+X277,0),Y246)","v":4.1058817422258191E-2},{"$f":"IF(Z$230=\"base\",IF(Z246+Y277<$D$224,Z246+Y277,0),Z246)","v":4.8995119858952892E-2},4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"16:00:00",{"$f":"'5A Input'!E24","v":1.7899702300387565E-2},{"$f":"'5A Input'!F24*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,{"$f":"V$228-$E248+U278","v":1.7899702300387565E-2},{"$f":"IF(W$230=\"base\",IF(W247+V278<$D$224,W247+V278,0),W247)","v":2.0231538623991883E-2},{"$f":"IF(X$230=\"base\",IF(X247+W278<$D$224,X247+W278,0),X247)","v":2.5557872173641309E-2},{"$f":"IF(Y$230=\"base\",IF(Y247+X278<$D$224,Y247+X278,0),Y247)","v":4.1058817422258191E-2},{"$f":"IF(Z$230=\"base\",IF(Z247+Y278<$D$224,Z247+Y278,0),Z247)","v":4.8995119858952892E-2},4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"17:00:00",{"$f":"'5A Input'!E25","v":2.0231538623991883E-2},{"$f":"'5A Input'!F25*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,{"$f":"W$228-$E249+V279","v":2.0231538623991883E-2},{"$f":"IF(X$230=\"base\",IF(X248+W279<$D$224,X248+W279,0),X248)","v":2.5557872173641309E-2},{"$f":"IF(Y$230=\"base\",IF(Y248+X279<$D$224,Y248+X279,0),Y248)","v":4.1058817422258191E-2},{"$f":"IF(Z$230=\"base\",IF(Z248+Y279<$D$224,Z248+Y279,0),Z248)","v":4.8995119858952892E-2},4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"18:00:00",{"$f":"'5A Input'!E26","v":2.5557872173641309E-2},{"$f":"'5A Input'!F26*$D$222","v":0},0,{"$f":"IF(F$230=\"base\",IF(F249+AC280<$D$224,F249+AC280,$D$224),F249)","v":1.0797976352450431E-2},8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,{"$f":"X$228-$E250+W280","v":2.5557872173641309E-2},{"$f":"IF(Y$230=\"base\",IF(Y249+X280<$D$224,Y249+X280,0),Y249)","v":4.1058817422258191E-2},{"$f":"IF(Z$230=\"base\",IF(Z249+Y280<$D$224,Z249+Y280,0),Z249)","v":4.8995119858952892E-2},4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"19:00:00",{"$f":"'5A Input'!E27","v":4.1058817422258191E-2},{"$f":"'5A Input'!F27*$D$222","v":4.1058817422258195E-3},4.1058817422258195E-3,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,{"$f":"Y$228-$E251+X281","v":3.695293568003237E-2},{"$f":"IF(Z$230=\"base\",IF(Z250+Y281<$D$224,Z250+Y281,0),Z250)","v":4.8995119858952892E-2},{"$f":"IF(AA$230=\"base\",IF(AA250+Z281<$D$224,AA250+Z281,$D$224),AA250)","v":4.2788475763879834E-2},{"$f":"IF(AB$230=\"base\",IF(AB250+AA281<$D$224,AB250+AA281,$D$224),AB250)","v":3.4333306580935592E-2},{"$f":"IF(AC$230=\"base\",IF(AC250+AB281<$D$224,AC250+AB281,$D$224),AC250)","v":1.7565718652256066E-2},0.45205479452054803]
[null,"20:00:00",{"$f":"'5A Input'!E28","v":4.8995119858952892E-2},{"$f":"'5A Input'!F28*$D$222","v":4.8995119858952895E-3},4.8995119858952895E-3,1.0797976352450431E-2,{"$f":"IF(G$230=\"base\",IF(G251+F282<$D$224,G251+F282,$D$224),G251)","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,3.695293568003237E-2,{"$f":"Z$228-$E252+Y282","v":4.40956078730576E-2},{"$f":"IF(AA$230=\"base\",IF(AA251+Z282<$D$224,AA251+Z282,$D$224),AA251)","v":4.2788475763879834E-2},3.9232818566830883E-2,1.7565718652256066E-2,0.45205479452054803]
[null,"21:00:00",{"$f":"'5A Input'!E29","v":4.2788475763879834E-2},{"$f":"'5A Input'!F29*$D$222","v":0},0,1.0797976352450431E-2,{"$f":"IF(G$230=\"base\",IF(G252+F283<$D$224,G252+F283,$D$224),G252)","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,3.695293568003237E-2,4.40956078730576E-2,{"$f":"AA$228-$E253+Z283","v":4.2788475763879834E-2},{"$f":"IF(AB$230=\"base\",IF(AB252+AA283<$D$224,AB252+AA283,$D$224),AB252)","v":3.9232818566830883E-2},{"$f":"IF(AC$230=\"base\",IF(AC252+AB283<$D$224,AC252+AB283,$D$224),AC252)","v":1.7565718652256066E-2},0.45205479452054803]
[null,"22:00:00",{"$f":"'5A Input'!E30","v":3.0227424838709771E-2},{"$f":"'5A Input'!F30*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,3.695293568003237E-2,4.40956078730576E-2,4.2788475763879834E-2,{"$f":"AB$228-$E254+AA284","v":3.0227424838709771E-2},{"$f":"IF(AC$230=\"base\",IF(AC253+AB284<$D$224,AC253+AB284,$D$224),AC253)","v":1.7565718652256066E-2},0.44304940079242694]
[null,"23:00:00",{"$f":"'5A Input'!E31","v":1.7565718652256066E-2},{"$f":"'5A Input'!F31*$D$222","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,3.695293568003237E-2,4.40956078730576E-2,4.2788475763879834E-2,3.0227424838709771E-2,{"$f":"AC$228-$E255+AB285","v":1.7565718652256066E-2},0.44304940079242694]
[null,null,null,"Nuevo perfil de demanda",null,{"$f":"IF(F230=\"base\",MAX(F232:F255),MIN(F232:F255))","v":1.0797976352450431E-2},{"$f":"IF(G230=\"base\",MAX(G232:G255),MIN(G232:G255))","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4512028952717071E-3,9.0239657325419352E-3,1.2497459352570741E-2,1.5385942076173416E-2,1.5489196352463515E-2,1.5587880279824022E-2,1.5699960858009308E-2,1.5932965099132359E-2,1.6341659987301992E-2,1.6837040499156825E-2,1.6659964165052582E-2,1.6558653152174661E-2,1.7899702300387565E-2,2.0231538623991883E-2,2.5557872173641309E-2,3.695293568003237E-2,4.40956078730576E-2,4.2788475763879834E-2,3.9232818566830883E-2,1.7565718652256066E-2,0.45205479452054803]
[null,null,null,"Carga desplazada",null,{"$f":"F256-F228","v":0},{"$f":"G256-G228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.1058817422258212E-3,-4.8995119858952912E-3,0,9.0053937281211124E-3,0]
[]
[]
[null,null,"Carga restante a ser desplazada",null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"D232","v":0},0,{"$f":"$E262","v":0},{"$f":"F262-(G232-'5A Input'!G77)","v":0},{"$f":"G262-(H232-'5A Input'!H77)","v":0},{"$f":"H262-(I232-'5A Input'!I77)","v":0},{"$f":"I262-(J232-'5A Input'!J77)","v":0},{"$f":"J262-(K232-'5A Input'!K77)","v":0},{"$f":"K262-(L232-'5A Input'!L77)","v":0},{"$f":"L262-(M232-'5A Input'!M77)","v":0},{"$f":"M262-(N232-'5A Input'!N77)","v":0},{"$f":"N262-(O232-'5A Input'!O77)","v":0},{"$f":"O262-(P232-'5A Input'!P77)","v":0},{"$f":"P262-(Q232-'5A Input'!Q77)","v":0},{"$f":"Q262-(R232-'5A Input'!R77)","v":0},{"$f":"R262-(S232-'5A Input'!S77)","v":0},{"$f":"S262-(T232-'5A Input'!T77)","v":0},{"$f":"T262-(U232-'5A Input'!U77)","v":0},{"$f":"U262-(V232-'5A Input'!V77)","v":0},{"$f":"V262-(W232-'5A Input'!W77)","v":0},{"$f":"W262-(X232-'5A Input'!X77)","v":0},{"$f":"X262-(Y232-'5A Input'!Y77)","v":0},{"$f":"Y262-(Z232-'5A Input'!Z77)","v":0},{"$f":"Z262-(AA232-'5A Input'!AA77)","v":0},{"$f":"AA262-(AB232-'5A Input'!AB77)","v":0},{"$f":"AB262-(AC232-'5A Input'!AC77)","v":0}]
[null,null,"01:00:00",0,0,{"$f":"AC263-(F233-F232)","v":0},{"$f":"$E263","v":0},{"$f":"G263-(H233-H232)","v":0},{"$f":"H263-(I233-I232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02:00:00",0,0,{"$f":"AC264-(F234-F233)","v":0},{"$f":"F264-(G234-G233)","v":0},{"$f":"$E264","v":0},{"$f":"H264-(I234-I233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03:00:00",0,0,0,0,{"$f":"G265-(H235-H234)","v":0},{"$f":"$E265","v":0},{"$f":"I265-(J235-J234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04:00:00",0,0,0,0,0,{"$f":"H266-(I236-I235)","v":0},{"$f":"$E266","v":0},{"$f":"J266-(K236-K235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05:00:00",0,0,0,0,0,0,{"$f":"I267-(J237-J236)","v":0},{"$f":"$E267","v":0},{"$f":"K267-(L237-L236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06:00:00",0,0,0,0,0,0,0,{"$f":"J268-(K238-K237)","v":0},{"$f":"$E268","v":0},{"$f":"L268-(M238-M237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07:00:00",0,0,0,0,0,0,0,0,{"$f":"K269-(L239-L238)","v":0},{"$f":"$E269","v":0},{"$f":"M269-(N239-N238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08:00:00",0,0,0,0,0,0,0,0,0,{"$f":"L270-(M240-M239)","v":0},{"$f":"$E270","v":0},{"$f":"N270-(O240-O239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09:00:00",0,0,0,0,0,0,0,0,0,0,{"$f":"M271-(N241-N240)","v":0},{"$f":"$E271","v":0},{"$f":"$E271","v":0},{"$f":"P271-(Q241-Q240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"10:00:00",0,0,0,0,0,0,0,0,0,0,0,{"$f":"N272-(O242-O241)","v":0},{"$f":"$E272","v":0},{"$f":"P272-(Q242-Q241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11:00:00",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"O273-(P243-P242)","v":0},{"$f":"$E273","v":0},{"$f":"Q273-(R243-R242)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P274-(Q244-Q243)","v":0},{"$f":"$E274","v":0},{"$f":"R274-(S244-S243)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q275-(R245-R244)","v":0},{"$f":"$E275","v":0},{"$f":"S275-(T245-T244)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"14:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R276-(S246-S245)","v":0},{"$f":"$E276","v":0},{"$f":"T276-(U246-U245)","v":0},0,0,0,0,0,0,0,0]
[null,null,"15:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S277-(T247-T246)","v":0},{"$f":"$E277","v":0},{"$f":"U277-(V247-V246)","v":0},0,0,0,0,0,0,0]
[null,null,"16:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T278-(U248-U247)","v":0},{"$f":"$E278","v":0},{"$f":"V278-(W248-W247)","v":0},0,0,0,0,0,0]
[null,null,"17:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U279-(V249-V248)","v":0},{"$f":"$E279","v":0},{"$f":"W279-(X249-X248)","v":0},0,0,0,0,0]
[null,null,"18:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V280-(W250-W249)","v":0},{"$f":"$E280","v":0},{"$f":"X280-(Y250-Y249)","v":0},{"$f":"Y280-(Z250-Z249)","v":0},{"$f":"Z280-(AA250-AA249)","v":0},{"$f":"AA280-(AB250-AB249)","v":0},{"$f":"AB280-(AC250-AC249)","v":0}]
[null,null,"19:00:00",4.1058817422258195E-3,4.1058817422258195E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W281-(X251-X250)","v":0},{"$f":"$E281","v":4.1058817422258195E-3},{"$f":"Y281-(Z251-Z250)","v":4.1058817422258195E-3},{"$f":"Z281-(AA251-AA250)","v":4.1058817422258195E-3},{"$f":"AA281-(AB251-AB250)","v":0},{"$f":"AB281-(AC251-AC250)","v":0}]
[null,null,"20:00:00",4.8995119858952895E-3,4.8995119858952895E-3,0,{"$f":"F282-(G252-G251)","v":0},{"$f":"G282-(H252-H251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W282-(X252-X251)","v":0},{"$f":"X282-(Y252-Y251)","v":0},{"$f":"$E282","v":4.8995119858952895E-3},{"$f":"Z282-(AA252-AA251)","v":4.8995119858952895E-3},{"$f":"AA282-(AB252-AB251)","v":0},{"$f":"AB282-(AC252-AC251)","v":0}]
[null,null,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W283-(X253-X252)","v":0},{"$f":"X283-(Y253-Y252)","v":0},{"$f":"Y283-(Z253-Z252)","v":0},{"$f":"$E283","v":0},{"$f":"AA283-(AB253-AB252)","v":0},{"$f":"AB283-(AC253-AC252)","v":0}]
[null,null,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W284-(X254-X253)","v":0},{"$f":"X284-(Y254-Y253)","v":0},{"$f":"Y284-(Z254-Z253)","v":0},{"$f":"Z284-(AA254-AA253)","v":0},{"$f":"$E284","v":0},{"$f":"AB284-(AC254-AC253)","v":0}]
[null,null,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W285-(X255-X254)","v":0},{"$f":"X285-(Y255-Y254)","v":0},{"$f":"Y285-(Z255-Z254)","v":0},{"$f":"Z285-(AA255-AA254)","v":0},{"$f":"AA285-(AB255-AB254)","v":0},{"$f":"$E285","v":0}]

{"sheet":"5C Resultados","index":19,"n_rows":45,"n_cols":19,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Ajuste de la demanda - Resultados"]
[]
[]
[null,null,"Resumen"]
[]
[null,null,null,"Días en el año",365]
[]
[null,null,null,"Hora futura","Tarifa","Precio - Tarifa monomia","Precio - Tarifa horaria","Demanda base inicial (kWh)","Carga máxima a ser desplazada","Carga ajustada (kWh)","Energía (kWh) FLEX","Energía importada (kWh)","Energía exportada (kWh)","Costo de importación - Tarifa monomia","Ingreso - Tarifa monomia","Costo neto - Tarifa monomia","Costo de importación - Tarifa horaria","Ingreso - Tarifa horaria","Costo neto - Tarifa horaria"]
[null,null,null,"00:00:00",{"$f":"'1 Linea Base'!K102","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D10,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D10,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E8","v":1.0797976352450431E-2},{"$f":"'5A Input'!F8","v":0},{"$f":"TRANSPOSE('5B Calculos'!E211:AB211)+TRANSPOSE('5B Calculos'!F257:AC257)","v":0},{"$f":"H10+J10","v":1.0797976352450431E-2},{"$f":"IF(K10>0,K10,0)","v":1.0797976352450431E-2},{"$f":"IF(K10<0,-K10,0)","v":0},{"$f":"L10*F10","v":4.4494465297197827},{"$f":"M10*F10","v":0},{"$f":"N10-O10","v":4.4494465297197827},{"$f":"L10*G10","v":3.3370848972898366},{"$f":"M10*G10","v":0},{"$f":"Q10-R10","v":3.3370848972898366}]
[null,null,null,"01:00:00",{"$f":"'1 Linea Base'!K103","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D11,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D11,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E9","v":8.4732980850981427E-3},{"$f":"'5A Input'!F9","v":0},0,{"$f":"H11+J11","v":8.4732980850981427E-3},{"$f":"IF(K11>0,K11,0)","v":8.4732980850981427E-3},{"$f":"IF(K11<0,-K11,0)","v":0},3.4915326288397965,0,{"$f":"N11-O11","v":3.4915326288397965},2.6186494716298472,0,{"$f":"Q11-R11","v":2.6186494716298472}]
[null,null,null,"02:00:00",{"$f":"'1 Linea Base'!K104","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D12,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D12,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E10","v":7.6812734195125113E-3},{"$f":"'5A Input'!F10","v":0},0,7.6812734195125113E-3,7.6812734195125113E-3,0,3.1651685690645843,0,3.1651685690645843,2.373876426798438,0,2.373876426798438]
[null,null,null,"03:00:00",{"$f":"'1 Linea Base'!K105","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D13,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D13,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E11","v":7.3116865797363218E-3},{"$f":"'5A Input'!F11","v":0},0,7.3116865797363218E-3,7.3116865797363218E-3,0,3.0128755071058881,0,3.0128755071058881,2.2596566303294163,0,2.2596566303294163]
[null,null,null,"04:00:00",{"$f":"'1 Linea Base'!K106","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D14,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D14,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E12","v":7.4512028952717071E-3},{"$f":"'5A Input'!F12","v":0},0,7.4512028952717071E-3,7.4512028952717071E-3,0,3.0703650186343459,0,3.0703650186343459,2.3027737639757593,0,2.3027737639757593]
[null,null,null,"05:00:00",{"$f":"'1 Linea Base'!K107","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D15,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D15,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E13","v":9.0239657325419352E-3},{"$f":"'5A Input'!F13","v":0},0,9.0239657325419352E-3,9.0239657325419352E-3,0,3.7184423916484279,0,3.7184423916484279,2.7888317937363207,0,2.7888317937363207]
[null,null,null,"06:00:00",{"$f":"'1 Linea Base'!K108","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D16,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D16,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E14","v":1.2497459352570741E-2},{"$f":"'5A Input'!F14","v":0},0,1.2497459352570741E-2,1.2497459352570741E-2,0,5.1497405931983575,0,5.1497405931983575,3.8623054448987681,0,3.8623054448987681]
[null,null,null,"07:00:00",{"$f":"'1 Linea Base'!K109","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D17,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D17,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E15","v":1.5385942076173416E-2},{"$f":"'5A Input'!F15","v":0},0,1.5385942076173416E-2,1.5385942076173416E-2,0,6.3399774497342474,0,6.3399774497342474,4.7549830873006851,0,4.7549830873006851]
[null,null,null,"08:00:00",{"$f":"'1 Linea Base'!K110","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D18,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D18,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E16","v":1.5489196352463515E-2},{"$f":"'5A Input'!F16","v":0},0,1.5489196352463515E-2,1.5489196352463515E-2,0,6.3825247165851744,0,6.3825247165851744,4.7868935374388801,0,4.7868935374388801]
[null,null,null,"09:00:00",{"$f":"'1 Linea Base'!K111","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D19,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D19,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E17","v":1.5587880279824022E-2},{"$f":"'5A Input'!F17","v":0},0,1.5587880279824022E-2,1.5587880279824022E-2,0,6.4231887117451265,0,6.4231887117451265,4.8173915338088449,0,4.8173915338088449]
[null,null,null,"10:00:00",{"$f":"'1 Linea Base'!K112","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D20,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D20,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E18","v":1.5699960858009308E-2},{"$f":"'5A Input'!F18","v":0},0,1.5699960858009308E-2,1.5699960858009308E-2,0,6.4693729710338905,0,6.4693729710338905,8.0867162137923625,0,8.0867162137923625]
[null,null,null,"11:00:00",{"$f":"'1 Linea Base'!K113","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D21,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D21,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E19","v":1.5932965099132359E-2},{"$f":"'5A Input'!F19","v":0},0,1.5932965099132359E-2,1.5932965099132359E-2,0,6.5653853976437775,0,6.5653853976437775,8.2067317470547216,0,8.2067317470547216]
[null,null,null,"12:00:00",{"$f":"'1 Linea Base'!K114","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D22,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D22,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E20","v":1.6341659987301992E-2},{"$f":"'5A Input'!F20","v":0},0,1.6341659987301992E-2,1.6341659987301992E-2,0,6.7337934393476209,0,6.7337934393476209,8.4172417991845254,0,8.4172417991845254]
[null,null,null,"13:00:00",{"$f":"'1 Linea Base'!K115","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D23,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D23,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E21","v":1.6837040499156825E-2},{"$f":"'5A Input'!F21","v":0},0,1.6837040499156825E-2,1.6837040499156825E-2,0,6.9379214192040592,0,6.9379214192040592,8.6724017740050741,0,8.6724017740050741]
[null,null,null,"14:00:00",{"$f":"'1 Linea Base'!K116","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D24,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D24,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E22","v":1.6659964165052582E-2},{"$f":"'5A Input'!F22","v":0},0,1.6659964165052582E-2,1.6659964165052582E-2,0,6.8649548137440632,0,6.8649548137440632,5.1487161103080465,0,5.1487161103080465]
[null,null,null,"15:00:00",{"$f":"'1 Linea Base'!K117","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D25,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D25,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E23","v":1.6558653152174661E-2},{"$f":"'5A Input'!F23","v":0},0,1.6558653152174661E-2,1.6558653152174661E-2,0,6.823208293844548,0,6.823208293844548,5.117406220383411,0,5.117406220383411]
[null,null,null,"16:00:00",{"$f":"'1 Linea Base'!K118","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D26,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D26,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E24","v":1.7899702300387565E-2},{"$f":"'5A Input'!F24","v":0},0,1.7899702300387565E-2,1.7899702300387565E-2,0,7.375805029004602,0,7.375805029004602,5.5318537717534513,0,5.5318537717534513]
[null,null,null,"17:00:00",{"$f":"'1 Linea Base'!K119","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D27,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D27,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E25","v":2.0231538623991883E-2},{"$f":"'5A Input'!F25","v":0},0,2.0231538623991883E-2,2.0231538623991883E-2,0,8.3366685000179679,0,8.3366685000179679,6.2525013750134759,0,6.2525013750134759]
[null,null,null,"18:00:00",{"$f":"'1 Linea Base'!K120","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D28,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D28,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E26","v":2.5557872173641309E-2},{"$f":"'5A Input'!F26","v":0},0,2.5557872173641309E-2,2.5557872173641309E-2,0,10.53145348148716,0,10.53145348148716,13.164316851858949,0,13.164316851858949]
[null,null,null,"19:00:00",{"$f":"'1 Linea Base'!K121","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D29,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D29,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E27","v":4.1058817422258191E-2},{"$f":"'5A Input'!F27","v":4.1058817422258195E-3},-4.1058817422258212E-3,{"$f":"H29+J29","v":3.695293568003237E-2},3.695293568003237E-2,0,15.226937535121181,0,15.226937535121181,19.033671918901472,0,19.033671918901472]
[null,null,null,"20:00:00",{"$f":"'1 Linea Base'!K122","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D30,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D30,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E28","v":4.8995119858952892E-2},{"$f":"'5A Input'!F28","v":4.8995119858952895E-3},-4.8995119858952912E-3,4.40956078730576E-2,4.40956078730576E-2,0,18.170168466995737,0,18.170168466995737,22.712710583744666,0,22.712710583744666]
[null,null,null,"21:00:00",{"$f":"'1 Linea Base'!K123","v":"Punta"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D31,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D31,Hora,0))","v":515.07875000000001},{"$f":"'5A Input'!E29","v":4.2788475763879834E-2},{"$f":"'5A Input'!F29","v":0},0,4.2788475763879834E-2,4.2788475763879834E-2,0,17.631547688691619,0,17.631547688691619,22.039434610864522,0,22.039434610864522]
[null,null,null,"22:00:00",{"$f":"'1 Linea Base'!K124","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D32,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D32,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E30","v":3.0227424838709771E-2},{"$f":"'5A Input'!F30","v":0},9.0053937281211124E-3,3.9232818566830883E-2,3.9232818566830883E-2,0,16.166392917104037,0,16.166392917104037,12.124794687828027,0,12.124794687828027]
[null,null,null,"23:00:00",{"$f":"'1 Linea Base'!K125","v":"Base"},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D33,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D33,Hora,0))","v":309.04725000000002},{"$f":"'5A Input'!E31","v":1.7565718652256066E-2},{"$f":"'5A Input'!F31","v":0},0,1.7565718652256066E-2,1.7565718652256066E-2,0,7.2381827250045925,0,7.2381827250045925,5.4286370437534437,0,5.4286370437534437]
[null,null,null,"Total diario",null,null,null,{"$f":"SUM(H10:H33)","v":0.45205479452054803},9.005393728121109E-3,0,0.45205479452054803,0.45205479452054803,0,{"$f":"SUM(N10:N33)","v":186.2750547945206},0,186.2750547945206,{"$f":"SUM(Q10:Q33)","v":183.83958129565295},0,183.83958129565295]
[null,null,null,"Total anual",null,null,null,{"$f":"H34*$E$7","v":165.00000000000003},null,{"$f":"J34*$E$7","v":0},165.00000000000003,165.00000000000003,0,67990.395000000019,0,67990.395000000019,67101.447172913322,0,67101.447172913322]
[]
[]
[null,null,"Indicadores"]
[null,null,null,null,"Monomia","Horaria"]
[null,null,null,"Demanda pico",{"$f":"MAX(H10:H33)","v":4.8995119858952892E-2},{"$f":"MAX(K10:K33)","v":4.40956078730576E-2},"kW"]
[null,null,null,"Hora pico",{"$f":"INDEX($D$10:$D$33,MATCH(E40,$H$10:$H$33,0))","v":"20:00:00"},{"$f":"INDEX($D$10:$D$33,MATCH(F40,$K$10:$K$33,0))","v":"20:00:00"}]
[null,null,null,"Costo promedio por kWh",{"$f":"P34/H34","v":412.06300000000005},{"$f":"Q34/L34","v":406.67543741159585},"COP"]
[null,null,null,"Reducción en periodo punta",null,{"$f":"_xlfn.MINIFS(_xlfn.ANCHORARRAY(J10),E10:E33,\"punta\")","v":-4.8995119858952912E-3}]
[null,null,null,"Carga desplazada del periodo punta","n/a",{"$f":"SUMIF(E10:E33,\"punta\",_xlfn.ANCHORARRAY(J10))*(-1)","v":9.0053937281211124E-3},"kWh"]
[null,null,null,"Carga desplazada del periodo intermedio",null,{"$f":"SUMIF(C11:C34,\"intermedio\",_xlfn.ANCHORARRAY(J10))*(-1)","v":0},"kWh"]

{"sheet":"6A Input","index":20,"n_rows":78,"n_cols":30,"rows_kept":78,"cut":false,"hidden":true,"merged":[[42,5,42,29]]}
[]
[null,"Ajuste de la demanda - Datos de entrada"]
[]
[]
[null,"Demanda base"]
[]
[null,"Tarifa","Hora","Porcentaje de flexibilidad de la demanda del usuario final","Energía (kWh)","Máxima cantidad de energía a ser desplazada","Precio (COP/kWh)"]
[null,{"$f":"'1 Linea Base'!K102","v":"Base"},"00:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E18)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C8,THoraria[Balance neto con paneles solares])","v":1.0797976352450431E-2},{"$f":"E8*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L102","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K103","v":"Base"},"01:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E19)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C9,THoraria[Balance neto con paneles solares])","v":8.4732980850981427E-3},{"$f":"E9*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L103","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K104","v":"Base"},"02:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E20)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C10,THoraria[Balance neto con paneles solares])","v":7.6812734195125113E-3},{"$f":"E10*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L104","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K105","v":"Base"},"03:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E21)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C11,THoraria[Balance neto con paneles solares])","v":7.3116865797363218E-3},{"$f":"E11*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L105","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K106","v":"Base"},"04:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E22)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C12,THoraria[Balance neto con paneles solares])","v":7.4504528952717064E-3},{"$f":"E12*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L106","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K107","v":"Base"},"05:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E23)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C13,THoraria[Balance neto con paneles solares])","v":8.9624657325419327E-3},{"$f":"E13*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L107","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K108","v":"Base"},"06:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E24)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C14,THoraria[Balance neto con paneles solares])","v":9.0557093525707438E-3},{"$f":"E14*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L108","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K109","v":"Base"},"07:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E25)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C15,THoraria[Balance neto con paneles solares])","v":2.9141920761734199E-3},{"$f":"E15*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L109","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K110","v":"Base"},"08:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E26)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C16,THoraria[Balance neto con paneles solares])","v":-1.0530553647536486E-2},{"$f":"E16*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L110","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K111","v":"Base"},"09:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E27)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C17,THoraria[Balance neto con paneles solares])","v":-2.3099369720175983E-2},{"$f":"E17*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L111","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K112","v":"Punta"},"10:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E28)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C18,THoraria[Balance neto con paneles solares])","v":-3.3849539141990702E-2},{"$f":"E18*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L112","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K113","v":"Punta"},"11:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E29)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C19,THoraria[Balance neto con paneles solares])","v":-3.9527284900867647E-2},{"$f":"E19*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L113","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K114","v":"Punta"},"12:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E30)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C20,THoraria[Balance neto con paneles solares])","v":-3.9103590012698024E-2},{"$f":"E20*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L114","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K115","v":"Punta"},"13:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E31)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C21,THoraria[Balance neto con paneles solares])","v":-3.5314209500843179E-2},{"$f":"E21*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L115","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K116","v":"Base"},"14:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E32)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C22,THoraria[Balance neto con paneles solares])","v":-2.5786285834947419E-2},{"$f":"E22*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L116","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K117","v":"Base"},"15:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E33)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C23,THoraria[Balance neto con paneles solares])","v":-1.0980596847825345E-2},{"$f":"E23*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L117","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K118","v":"Base"},"16:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E34)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C24,THoraria[Balance neto con paneles solares])","v":4.0569523003875637E-3},{"$f":"E24*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L118","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K119","v":"Base"},"17:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E35)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C25,THoraria[Balance neto con paneles solares])","v":1.6208538623991881E-2},{"$f":"E25*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L119","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K120","v":"Punta"},"18:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E36)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C26,THoraria[Balance neto con paneles solares])","v":2.5349372173641319E-2},{"$f":"E26*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L120","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K121","v":"Punta"},"19:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E37)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C27,THoraria[Balance neto con paneles solares])","v":4.1058817422258191E-2},{"$f":"E27*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L121","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K122","v":"Punta"},"20:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E38)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C28,THoraria[Balance neto con paneles solares])","v":4.8995119858952892E-2},{"$f":"E28*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L122","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K123","v":"Punta"},"21:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E39)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C29,THoraria[Balance neto con paneles solares])","v":4.2788475763879834E-2},{"$f":"E29*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L123","v":515.07875000000001}]
[null,{"$f":"'1 Linea Base'!K124","v":"Base"},"22:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E40)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C30,THoraria[Balance neto con paneles solares])","v":3.0227424838709771E-2},{"$f":"E30*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L124","v":309.04725000000002}]
[null,{"$f":"'1 Linea Base'!K125","v":"Base"},"23:00:00",{"$f":"IF(Table93650[[#This Row],[Tarifa]]=\"base\",0,'Ajuste de carga + solar'!E41)","v":0},{"$f":"AVERAGEIF(THoraria[Hora],C31,THoraria[Balance neto con paneles solares])","v":1.7565718652256066E-2},{"$f":"E31*Table93650[[#This Row],[Porcentaje de flexibilidad de la demanda del usuario final]]","v":0},{"$f":"'1 Linea Base'!L125","v":309.04725000000002}]
[]
[]
[]
[null,"Interruptores de metodología de cambio de carga "]
[]
[null,"Distribución uniforme de la carga desplazada",null,null,{"$f":"IF('Ajuste de carga + solar'!D45='6A Input'!B37,1,0)","v":0}]
[null,"Cambio de carga en bloques ",null,null,{"$f":"IF('Ajuste de carga + solar'!D45='6A Input'!B38,1,0)","v":0}]
[null,"Coincidencia con la energía solar",null,null,{"$f":"IF('Ajuste de carga + solar'!D45='6A Input'!B39,1,0)","v":1}]
[]
[null,"Tabla de cálculo para distribuir uniformemente la carga a lo largo del día"]
[]
[null,null,null,null,null,"¿A qué hora se puede cambiar la carga?"]
[null,null,null,null,null,{"$f":"TRANSPOSE(Restrictions6A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,"Tarifa","Hora actual","Número de horas a bajo costo","% de la carga a distribuir","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,{"$f":"'1 Linea Base'!K102","v":"Base"},"00:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},{"$f":"IF(F$44=\"Punta\",0,$E46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$44=\"Punta\",0,$E46)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K103","v":"Base"},"01:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K104","v":"Base"},"02:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K105","v":"Base"},"03:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K106","v":"Base"},"04:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K107","v":"Base"},"05:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K108","v":"Base"},"06:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K109","v":"Base"},"07:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K110","v":"Base"},"08:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K111","v":"Base"},"09:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K112","v":"Punta"},"10:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K113","v":"Punta"},"11:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$44=\"Punta\",0,$E57)","v":0},0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K114","v":"Punta"},"12:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K115","v":"Punta"},"13:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K116","v":"Base"},"14:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K117","v":"Base"},"15:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K118","v":"Base"},"16:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K119","v":"Base"},"17:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K120","v":"Punta"},"18:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K121","v":"Punta"},"19:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K122","v":"Punta"},"20:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K123","v":"Punta"},"21:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":16},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K124","v":"Base"},"22:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Z$44=\"Punta\",0,$E68)","v":0},0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[null,{"$f":"'1 Linea Base'!K125","v":"Base"},"23:00",{"$f":"IF(Restrictions6A[[#This Row],[Tarifa]]=\"Base\",0, 24-COUNTIF(Restrictions6A[Tarifa],\"Punta\"))","v":0},{"$f":"IFERROR(1/Restrictions6A[[#This Row],[Número de horas a bajo costo]],0)*$E$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Restrictions6A[[#This Row],[00:00]:[23:00]])","v":0}]
[]
[]
[null,"% de diferencia en precios y transformación de los datos"]
[]
[null,"Elasticidad del consumidor",{"$f":"IF('Ajuste de carga + solar'!$E$53=\"Si\",'Ajuste de carga + solar'!$E$55,-1)","v":-1},null,"Hora",{"$f":"TRANSPOSE('6A Input'!C8:C31)","v":"00:00:00"},"01:00:00","02:00:00","03:00:00","04:00:00","05:00:00","06:00:00","07:00:00","08:00:00","09:00:00","10:00:00","11:00:00","12:00:00","13:00:00","14:00:00","15:00:00","16:00:00","17:00:00","18:00:00","19:00:00","20:00:00","21:00:00","22:00:00","23:00:00"]
[null,"Punta a Base delta P",{"$f":"IF(C74=-1,-1,(INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"base\",_xlfn.ANCHORARRAY('6B Calculos'!F231),0))-INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"Punta\",_xlfn.ANCHORARRAY('6B Calculos'!F231),0)))/(INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"Punta\",_xlfn.ANCHORARRAY('6B Calculos'!F231),0))+INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"base\",_xlfn.ANCHORARRAY('6B Calculos'!F231),0))))","v":-1},null,"% Flexibilidad",{"$f":"TRANSPOSE('6A Input'!D8:D31)","v":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,"Punta a Intermedio delta P",{"$f":"IFERROR((INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"Intermedio\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0))-INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)))/INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"punta\",_xlfn.ANCHORARRAY('5B Calculos'!F230),0)),\"\")","v":""},null,"Energía (kWh)",{"$f":"TRANSPOSE('6A Input'!E8:E31)","v":1.0797976352450431E-2},8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2]
[null,"Punta a base solar delta P",{"$f":"IF(C74=-1,-1,(INDEX(_xlfn.ANCHORARRAY('6A Input'!F78),MATCH(\"base\",'6B Calculos'!$F$306:$AC$306,0))-INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"Punta\",'6B Calculos'!$F$306:$AC$306,0)))/(INDEX(_xlfn.ANCHORARRAY('6A Input'!F77),MATCH(\"Punta\",'6B Calculos'!$F$306:$AC$306,0))+INDEX(_xlfn.ANCHORARRAY('6A Input'!F78),MATCH(\"base\",'6B Calculos'!$F$306:$AC$306,0))))","v":-1},null,"Precio (COP/kWh)",{"$f":"TRANSPOSE('6A Input'!G8:G31)","v":309.04725000000002},309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,515.07875000000001,515.07875000000001,515.07875000000001,515.07875000000001,309.04725000000002,309.04725000000002,309.04725000000002,309.04725000000002,515.07875000000001,515.07875000000001,515.07875000000001,515.07875000000001,309.04725000000002,309.04725000000002]
[null,null,null,null,"Precio exportación (COP/kWh)",{"$f":"TRANSPOSE(Precioseleccionado[Precio Exp])","v":254.5095},254.5095,254.5095,254.5095,254.5095,254.5095,254.5095,254.5095,254.5095,254.5095,424.1825,424.1825,424.1825,424.1825,254.5095,254.5095,254.5095,254.5095,424.1825,424.1825,424.1825,424.1825,254.5095,254.5095]

{"sheet":"6B Calculos","index":21,"n_rows":391,"n_cols":32,"rows_kept":391,"cut":false,"hidden":true,"merged":[[154,9,154,13],[154,15,154,19],[154,22,154,26],[153,3,153,7],[153,9,153,13],[153,15,153,19],[153,22,153,26],[154,3,154,7]]}
[]
[null,"Ajuste de la demanda - Cálculos"]
[]
[]
[null,"Enfoque diversificado"]
[]
[null,null,"Energía a cambiar *% de distribución en cada hora base "]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"'6A Input'!$F8*'6A Input'!F46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!G46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!H46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!I46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!J46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!K46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!L46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!M46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!N46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!O46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!P46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!Q46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!R46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!S46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!T46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!U46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!V46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!W46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!X46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!Y46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!Z46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!AA46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!AB46","v":0},{"$f":"'6A Input'!$F8*'6A Input'!AC46","v":0},{"$f":"SUM(D9:AA9)","v":0}]
[null,null,"01:00:00",{"$f":"'6A Input'!$F9*'6A Input'!F47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!G47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!H47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!I47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!J47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!K47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!L47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!M47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!N47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!O47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!P47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!Q47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!R47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!S47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!T47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!U47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!V47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!W47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!X47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!Y47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!Z47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!AA47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!AB47","v":0},{"$f":"'6A Input'!$F9*'6A Input'!AC47","v":0},{"$f":"SUM(D10:AA10)","v":0}]
[null,null,"02:00:00",{"$f":"'6A Input'!$F10*'6A Input'!F48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!G48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!H48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!I48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!J48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!K48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!L48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!M48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!N48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!O48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!P48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!Q48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!R48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!S48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!T48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!U48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!V48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!W48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!X48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!Y48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!Z48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!AA48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!AB48","v":0},{"$f":"'6A Input'!$F10*'6A Input'!AC48","v":0},0]
[null,null,"03:00:00",{"$f":"'6A Input'!$F11*'6A Input'!F49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!G49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!H49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!I49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!J49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!K49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!L49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!M49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!N49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!O49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!P49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!Q49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!R49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!S49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!T49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!U49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!V49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!W49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!X49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!Y49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!Z49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!AA49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!AB49","v":0},{"$f":"'6A Input'!$F11*'6A Input'!AC49","v":0},0]
[null,null,"04:00:00",{"$f":"'6A Input'!$F12*'6A Input'!F50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!G50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!H50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!I50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!J50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!K50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!L50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!M50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!N50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!O50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!P50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!Q50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!R50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!S50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!T50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!U50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!V50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!W50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!X50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!Y50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!Z50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!AA50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!AB50","v":0},{"$f":"'6A Input'!$F12*'6A Input'!AC50","v":0},0]
[null,null,"05:00:00",{"$f":"'6A Input'!$F13*'6A Input'!F51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!G51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!H51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!I51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!J51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!K51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!L51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!M51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!N51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!O51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!P51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!Q51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!R51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!S51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!T51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!U51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!V51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!W51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!X51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!Y51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!Z51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!AA51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!AB51","v":0},{"$f":"'6A Input'!$F13*'6A Input'!AC51","v":0},0]
[null,null,"06:00:00",{"$f":"'6A Input'!$F14*'6A Input'!F52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!G52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!H52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!I52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!J52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!K52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!L52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!M52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!N52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!O52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!P52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!Q52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!R52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!S52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!T52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!U52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!V52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!W52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!X52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!Y52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!Z52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!AA52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!AB52","v":0},{"$f":"'6A Input'!$F14*'6A Input'!AC52","v":0},0]
[null,null,"07:00:00",{"$f":"'6A Input'!$F15*'6A Input'!F53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!G53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!H53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!I53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!J53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!K53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!L53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!M53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!N53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!O53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!P53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!Q53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!R53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!S53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!T53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!U53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!V53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!W53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!X53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!Y53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!Z53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!AA53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!AB53","v":0},{"$f":"'6A Input'!$F15*'6A Input'!AC53","v":0},0]
[null,null,"08:00:00",{"$f":"'6A Input'!$F16*'6A Input'!F54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!G54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!H54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!I54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!J54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!K54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!L54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!M54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!N54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!O54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!P54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!Q54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!R54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!S54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!T54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!U54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!V54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!W54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!X54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!Y54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!Z54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!AA54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!AB54","v":0},{"$f":"'6A Input'!$F16*'6A Input'!AC54","v":0},{"$f":"SUM(D17:AA17)","v":0}]
[null,null,"09:00:00",{"$f":"'6A Input'!$F17*'6A Input'!F55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!G55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!H55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!I55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!J55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!K55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!L55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!M55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!N55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!O55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!P55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!Q55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!R55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!S55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!T55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!U55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!V55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!W55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!X55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!Y55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!Z55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!AA55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!AB55","v":0},{"$f":"'6A Input'!$F17*'6A Input'!AC55","v":0},0]
[null,null,"10:00:00",{"$f":"'6A Input'!$F18*'6A Input'!F56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!G56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!H56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!I56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!J56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!K56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!L56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!M56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!N56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!O56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!P56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!Q56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!R56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!S56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!T56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!U56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!V56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!W56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!X56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!Y56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!Z56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!AA56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!AB56","v":0},{"$f":"'6A Input'!$F18*'6A Input'!AC56","v":0},0]
[null,null,"11:00:00",{"$f":"'6A Input'!$F19*'6A Input'!F57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!G57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!H57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!I57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!J57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!K57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!L57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!M57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!N57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!O57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!P57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!Q57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!R57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!S57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!T57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!U57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!V57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!W57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!X57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!Y57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!Z57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!AA57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!AB57","v":0},{"$f":"'6A Input'!$F19*'6A Input'!AC57","v":0},0]
[null,null,"12:00:00",{"$f":"'6A Input'!$F20*'6A Input'!F58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!G58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!H58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!I58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!J58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!K58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!L58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!M58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!N58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!O58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!P58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!Q58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!R58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!S58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!T58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!U58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!V58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!W58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!X58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!Y58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!Z58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!AA58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!AB58","v":0},{"$f":"'6A Input'!$F20*'6A Input'!AC58","v":0},0]
[null,null,"13:00:00",{"$f":"'6A Input'!$F21*'6A Input'!F59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!G59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!H59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!I59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!J59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!K59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!L59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!M59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!N59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!O59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!P59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!Q59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!R59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!S59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!T59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!U59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!V59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!W59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!X59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!Y59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!Z59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!AA59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!AB59","v":0},{"$f":"'6A Input'!$F21*'6A Input'!AC59","v":0},0]
[null,null,"14:00:00",{"$f":"'6A Input'!$F22*'6A Input'!F60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!G60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!H60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!I60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!J60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!K60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!L60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!M60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!N60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!O60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!P60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!Q60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!R60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!S60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!T60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!U60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!V60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!W60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!X60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!Y60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!Z60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!AA60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!AB60","v":0},{"$f":"'6A Input'!$F22*'6A Input'!AC60","v":0},0]
[null,null,"15:00:00",{"$f":"'6A Input'!$F23*'6A Input'!F61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!G61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!H61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!I61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!J61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!K61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!L61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!M61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!N61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!O61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!P61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!Q61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!R61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!S61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!T61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!U61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!V61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!W61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!X61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!Y61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!Z61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!AA61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!AB61","v":0},{"$f":"'6A Input'!$F23*'6A Input'!AC61","v":0},0]
[null,null,"16:00:00",{"$f":"'6A Input'!$F24*'6A Input'!F62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!G62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!H62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!I62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!J62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!K62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!L62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!M62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!N62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!O62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!P62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!Q62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!R62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!S62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!T62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!U62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!V62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!W62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!X62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!Y62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!Z62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!AA62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!AB62","v":0},{"$f":"'6A Input'!$F24*'6A Input'!AC62","v":0},0]
[null,null,"17:00:00",{"$f":"'6A Input'!$F25*'6A Input'!F63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!G63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!H63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!I63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!J63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!K63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!L63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!M63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!N63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!O63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!P63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!Q63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!R63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!S63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!T63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!U63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!V63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!W63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!X63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!Y63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!Z63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!AA63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!AB63","v":0},{"$f":"'6A Input'!$F25*'6A Input'!AC63","v":0},0]
[null,null,"18:00:00",{"$f":"'6A Input'!$F26*'6A Input'!F64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!G64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!H64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!I64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!J64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!K64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!L64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!M64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!N64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!O64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!P64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!Q64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!R64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!S64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!T64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!U64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!V64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!W64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!X64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!Y64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!Z64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!AA64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!AB64","v":0},{"$f":"'6A Input'!$F26*'6A Input'!AC64","v":0},0]
[null,null,"19:00:00",{"$f":"'6A Input'!$F27*'6A Input'!F65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!G65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!H65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!I65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!J65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!K65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!L65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!M65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!N65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!O65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!P65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!Q65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!R65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!S65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!T65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!U65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!V65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!W65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!X65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!Y65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!Z65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!AA65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!AB65","v":0},{"$f":"'6A Input'!$F27*'6A Input'!AC65","v":0},0]
[null,null,"20:00:00",{"$f":"'6A Input'!$F28*'6A Input'!F66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!G66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!H66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!I66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!J66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!K66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!L66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!M66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!N66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!O66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!P66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!Q66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!R66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!S66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!T66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!U66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!V66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!W66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!X66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!Y66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!Z66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!AA66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!AB66","v":0},{"$f":"'6A Input'!$F28*'6A Input'!AC66","v":0},{"$f":"SUM(D29:AA29)","v":0}]
[null,null,"21:00:00",{"$f":"'6A Input'!$F29*'6A Input'!F67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!G67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!H67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!I67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!J67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!K67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!L67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!M67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!N67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!O67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!P67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!Q67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!R67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!S67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!T67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!U67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!V67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!W67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!X67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!Y67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!Z67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!AA67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!AB67","v":0},{"$f":"'6A Input'!$F29*'6A Input'!AC67","v":0},0]
[null,null,"22:00:00",{"$f":"'6A Input'!$F30*'6A Input'!F68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!G68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!H68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!I68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!J68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!K68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!L68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!M68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!N68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!O68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!P68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!Q68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!R68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!S68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!T68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!U68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!V68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!W68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!X68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!Y68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!Z68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!AA68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!AB68","v":0},{"$f":"'6A Input'!$F30*'6A Input'!AC68","v":0},0]
[null,null,"23:00:00",{"$f":"'6A Input'!$F31*'6A Input'!F69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!G69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!H69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!I69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!J69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!K69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!L69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!M69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!N69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!O69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!P69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!Q69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!R69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!S69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!T69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!U69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!V69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!W69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!X69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!Y69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!Z69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!AA69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!AB69","v":0},{"$f":"'6A Input'!$F31*'6A Input'!AC69","v":0},0]
[]
[]
[null,null,"Costo de la energía al inicio (COP)"]
[null,null,"Precio horario en hora actual multiplicado por energía flexible"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"'6A Input'!$G8*D9","v":0},{"$f":"'6A Input'!$G8*E9","v":0},{"$f":"'6A Input'!$G8*F9","v":0},{"$f":"'6A Input'!$G8*G9","v":0},{"$f":"'6A Input'!$G8*H9","v":0},{"$f":"'6A Input'!$G8*I9","v":0},{"$f":"'6A Input'!$G8*J9","v":0},{"$f":"'6A Input'!$G8*K9","v":0},{"$f":"'6A Input'!$G8*L9","v":0},{"$f":"'6A Input'!$G8*M9","v":0},{"$f":"'6A Input'!$G8*N9","v":0},{"$f":"'6A Input'!$G8*O9","v":0},{"$f":"'6A Input'!$G8*P9","v":0},{"$f":"'6A Input'!$G8*Q9","v":0},{"$f":"'6A Input'!$G8*R9","v":0},{"$f":"'6A Input'!$G8*S9","v":0},{"$f":"'6A Input'!$G8*T9","v":0},{"$f":"'6A Input'!$G8*U9","v":0},{"$f":"'6A Input'!$G8*V9","v":0},{"$f":"'6A Input'!$G8*W9","v":0},{"$f":"'6A Input'!$G8*X9","v":0},{"$f":"'6A Input'!$G8*Y9","v":0},{"$f":"'6A Input'!$G8*Z9","v":0},{"$f":"'6A Input'!$G8*AA9","v":0}]
[null,null,"01:00:00",{"$f":"'6A Input'!$G9*D10","v":0},{"$f":"'6A Input'!$G9*E10","v":0},{"$f":"'6A Input'!$G9*F10","v":0},{"$f":"'6A Input'!$G9*G10","v":0},{"$f":"'6A Input'!$G9*H10","v":0},{"$f":"'6A Input'!$G9*I10","v":0},{"$f":"'6A Input'!$G9*J10","v":0},{"$f":"'6A Input'!$G9*K10","v":0},{"$f":"'6A Input'!$G9*L10","v":0},{"$f":"'6A Input'!$G9*M10","v":0},{"$f":"'6A Input'!$G9*N10","v":0},{"$f":"'6A Input'!$G9*O10","v":0},{"$f":"'6A Input'!$G9*P10","v":0},{"$f":"'6A Input'!$G9*Q10","v":0},{"$f":"'6A Input'!$G9*R10","v":0},{"$f":"'6A Input'!$G9*S10","v":0},{"$f":"'6A Input'!$G9*T10","v":0},{"$f":"'6A Input'!$G9*U10","v":0},{"$f":"'6A Input'!$G9*V10","v":0},{"$f":"'6A Input'!$G9*W10","v":0},{"$f":"'6A Input'!$G9*X10","v":0},{"$f":"'6A Input'!$G9*Y10","v":0},{"$f":"'6A Input'!$G9*Z10","v":0},{"$f":"'6A Input'!$G9*AA10","v":0}]
[null,null,"02:00:00",{"$f":"'6A Input'!$G10*D11","v":0},{"$f":"'6A Input'!$G10*E11","v":0},{"$f":"'6A Input'!$G10*F11","v":0},{"$f":"'6A Input'!$G10*G11","v":0},{"$f":"'6A Input'!$G10*H11","v":0},{"$f":"'6A Input'!$G10*I11","v":0},{"$f":"'6A Input'!$G10*J11","v":0},{"$f":"'6A Input'!$G10*K11","v":0},{"$f":"'6A Input'!$G10*L11","v":0},{"$f":"'6A Input'!$G10*M11","v":0},{"$f":"'6A Input'!$G10*N11","v":0},{"$f":"'6A Input'!$G10*O11","v":0},{"$f":"'6A Input'!$G10*P11","v":0},{"$f":"'6A Input'!$G10*Q11","v":0},{"$f":"'6A Input'!$G10*R11","v":0},{"$f":"'6A Input'!$G10*S11","v":0},{"$f":"'6A Input'!$G10*T11","v":0},{"$f":"'6A Input'!$G10*U11","v":0},{"$f":"'6A Input'!$G10*V11","v":0},{"$f":"'6A Input'!$G10*W11","v":0},{"$f":"'6A Input'!$G10*X11","v":0},{"$f":"'6A Input'!$G10*Y11","v":0},{"$f":"'6A Input'!$G10*Z11","v":0},{"$f":"'6A Input'!$G10*AA11","v":0}]
[null,null,"03:00:00",{"$f":"'6A Input'!$G11*D12","v":0},{"$f":"'6A Input'!$G11*E12","v":0},{"$f":"'6A Input'!$G11*F12","v":0},{"$f":"'6A Input'!$G11*G12","v":0},{"$f":"'6A Input'!$G11*H12","v":0},{"$f":"'6A Input'!$G11*I12","v":0},{"$f":"'6A Input'!$G11*J12","v":0},{"$f":"'6A Input'!$G11*K12","v":0},{"$f":"'6A Input'!$G11*L12","v":0},{"$f":"'6A Input'!$G11*M12","v":0},{"$f":"'6A Input'!$G11*N12","v":0},{"$f":"'6A Input'!$G11*O12","v":0},{"$f":"'6A Input'!$G11*P12","v":0},{"$f":"'6A Input'!$G11*Q12","v":0},{"$f":"'6A Input'!$G11*R12","v":0},{"$f":"'6A Input'!$G11*S12","v":0},{"$f":"'6A Input'!$G11*T12","v":0},{"$f":"'6A Input'!$G11*U12","v":0},{"$f":"'6A Input'!$G11*V12","v":0},{"$f":"'6A Input'!$G11*W12","v":0},{"$f":"'6A Input'!$G11*X12","v":0},{"$f":"'6A Input'!$G11*Y12","v":0},{"$f":"'6A Input'!$G11*Z12","v":0},{"$f":"'6A Input'!$G11*AA12","v":0}]
[null,null,"04:00:00",{"$f":"'6A Input'!$G12*D13","v":0},{"$f":"'6A Input'!$G12*E13","v":0},{"$f":"'6A Input'!$G12*F13","v":0},{"$f":"'6A Input'!$G12*G13","v":0},{"$f":"'6A Input'!$G12*H13","v":0},{"$f":"'6A Input'!$G12*I13","v":0},{"$f":"'6A Input'!$G12*J13","v":0},{"$f":"'6A Input'!$G12*K13","v":0},{"$f":"'6A Input'!$G12*L13","v":0},{"$f":"'6A Input'!$G12*M13","v":0},{"$f":"'6A Input'!$G12*N13","v":0},{"$f":"'6A Input'!$G12*O13","v":0},{"$f":"'6A Input'!$G12*P13","v":0},{"$f":"'6A Input'!$G12*Q13","v":0},{"$f":"'6A Input'!$G12*R13","v":0},{"$f":"'6A Input'!$G12*S13","v":0},{"$f":"'6A Input'!$G12*T13","v":0},{"$f":"'6A Input'!$G12*U13","v":0},{"$f":"'6A Input'!$G12*V13","v":0},{"$f":"'6A Input'!$G12*W13","v":0},{"$f":"'6A Input'!$G12*X13","v":0},{"$f":"'6A Input'!$G12*Y13","v":0},{"$f":"'6A Input'!$G12*Z13","v":0},{"$f":"'6A Input'!$G12*AA13","v":0}]
[null,null,"05:00:00",{"$f":"'6A Input'!$G13*D14","v":0},{"$f":"'6A Input'!$G13*E14","v":0},{"$f":"'6A Input'!$G13*F14","v":0},{"$f":"'6A Input'!$G13*G14","v":0},{"$f":"'6A Input'!$G13*H14","v":0},{"$f":"'6A Input'!$G13*I14","v":0},{"$f":"'6A Input'!$G13*J14","v":0},{"$f":"'6A Input'!$G13*K14","v":0},{"$f":"'6A Input'!$G13*L14","v":0},{"$f":"'6A Input'!$G13*M14","v":0},{"$f":"'6A Input'!$G13*N14","v":0},{"$f":"'6A Input'!$G13*O14","v":0},{"$f":"'6A Input'!$G13*P14","v":0},{"$f":"'6A Input'!$G13*Q14","v":0},{"$f":"'6A Input'!$G13*R14","v":0},{"$f":"'6A Input'!$G13*S14","v":0},{"$f":"'6A Input'!$G13*T14","v":0},{"$f":"'6A Input'!$G13*U14","v":0},{"$f":"'6A Input'!$G13*V14","v":0},{"$f":"'6A Input'!$G13*W14","v":0},{"$f":"'6A Input'!$G13*X14","v":0},{"$f":"'6A Input'!$G13*Y14","v":0},{"$f":"'6A Input'!$G13*Z14","v":0},{"$f":"'6A Input'!$G13*AA14","v":0}]
[null,null,"06:00:00",{"$f":"'6A Input'!$G14*D15","v":0},{"$f":"'6A Input'!$G14*E15","v":0},{"$f":"'6A Input'!$G14*F15","v":0},{"$f":"'6A Input'!$G14*G15","v":0},{"$f":"'6A Input'!$G14*H15","v":0},{"$f":"'6A Input'!$G14*I15","v":0},{"$f":"'6A Input'!$G14*J15","v":0},{"$f":"'6A Input'!$G14*K15","v":0},{"$f":"'6A Input'!$G14*L15","v":0},{"$f":"'6A Input'!$G14*M15","v":0},{"$f":"'6A Input'!$G14*N15","v":0},{"$f":"'6A Input'!$G14*O15","v":0},{"$f":"'6A Input'!$G14*P15","v":0},{"$f":"'6A Input'!$G14*Q15","v":0},{"$f":"'6A Input'!$G14*R15","v":0},{"$f":"'6A Input'!$G14*S15","v":0},{"$f":"'6A Input'!$G14*T15","v":0},{"$f":"'6A Input'!$G14*U15","v":0},{"$f":"'6A Input'!$G14*V15","v":0},{"$f":"'6A Input'!$G14*W15","v":0},{"$f":"'6A Input'!$G14*X15","v":0},{"$f":"'6A Input'!$G14*Y15","v":0},{"$f":"'6A Input'!$G14*Z15","v":0},{"$f":"'6A Input'!$G14*AA15","v":0}]
[null,null,"07:00:00",{"$f":"'6A Input'!$G15*D16","v":0},{"$f":"'6A Input'!$G15*E16","v":0},{"$f":"'6A Input'!$G15*F16","v":0},{"$f":"'6A Input'!$G15*G16","v":0},{"$f":"'6A Input'!$G15*H16","v":0},{"$f":"'6A Input'!$G15*I16","v":0},{"$f":"'6A Input'!$G15*J16","v":0},{"$f":"'6A Input'!$G15*K16","v":0},{"$f":"'6A Input'!$G15*L16","v":0},{"$f":"'6A Input'!$G15*M16","v":0},{"$f":"'6A Input'!$G15*N16","v":0},{"$f":"'6A Input'!$G15*O16","v":0},{"$f":"'6A Input'!$G15*P16","v":0},{"$f":"'6A Input'!$G15*Q16","v":0},{"$f":"'6A Input'!$G15*R16","v":0},{"$f":"'6A Input'!$G15*S16","v":0},{"$f":"'6A Input'!$G15*T16","v":0},{"$f":"'6A Input'!$G15*U16","v":0},{"$f":"'6A Input'!$G15*V16","v":0},{"$f":"'6A Input'!$G15*W16","v":0},{"$f":"'6A Input'!$G15*X16","v":0},{"$f":"'6A Input'!$G15*Y16","v":0},{"$f":"'6A Input'!$G15*Z16","v":0},{"$f":"'6A Input'!$G15*AA16","v":0}]
[null,null,"08:00:00",{"$f":"'6A Input'!$G16*D17","v":0},{"$f":"'6A Input'!$G16*E17","v":0},{"$f":"'6A Input'!$G16*F17","v":0},{"$f":"'6A Input'!$G16*G17","v":0},{"$f":"'6A Input'!$G16*H17","v":0},{"$f":"'6A Input'!$G16*I17","v":0},{"$f":"'6A Input'!$G16*J17","v":0},{"$f":"'6A Input'!$G16*K17","v":0},{"$f":"'6A Input'!$G16*L17","v":0},{"$f":"'6A Input'!$G16*M17","v":0},{"$f":"'6A Input'!$G16*N17","v":0},{"$f":"'6A Input'!$G16*O17","v":0},{"$f":"'6A Input'!$G16*P17","v":0},{"$f":"'6A Input'!$G16*Q17","v":0},{"$f":"'6A Input'!$G16*R17","v":0},{"$f":"'6A Input'!$G16*S17","v":0},{"$f":"'6A Input'!$G16*T17","v":0},{"$f":"'6A Input'!$G16*U17","v":0},{"$f":"'6A Input'!$G16*V17","v":0},{"$f":"'6A Input'!$G16*W17","v":0},{"$f":"'6A Input'!$G16*X17","v":0},{"$f":"'6A Input'!$G16*Y17","v":0},{"$f":"'6A Input'!$G16*Z17","v":0},{"$f":"'6A Input'!$G16*AA17","v":0}]
[null,null,"09:00:00",{"$f":"'6A Input'!$G17*D18","v":0},{"$f":"'6A Input'!$G17*E18","v":0},{"$f":"'6A Input'!$G17*F18","v":0},{"$f":"'6A Input'!$G17*G18","v":0},{"$f":"'6A Input'!$G17*H18","v":0},{"$f":"'6A Input'!$G17*I18","v":0},{"$f":"'6A Input'!$G17*J18","v":0},{"$f":"'6A Input'!$G17*K18","v":0},{"$f":"'6A Input'!$G17*L18","v":0},{"$f":"'6A Input'!$G17*M18","v":0},{"$f":"'6A Input'!$G17*N18","v":0},{"$f":"'6A Input'!$G17*O18","v":0},{"$f":"'6A Input'!$G17*P18","v":0},{"$f":"'6A Input'!$G17*Q18","v":0},{"$f":"'6A Input'!$G17*R18","v":0},{"$f":"'6A Input'!$G17*S18","v":0},{"$f":"'6A Input'!$G17*T18","v":0},{"$f":"'6A Input'!$G17*U18","v":0},{"$f":"'6A Input'!$G17*V18","v":0},{"$f":"'6A Input'!$G17*W18","v":0},{"$f":"'6A Input'!$G17*X18","v":0},{"$f":"'6A Input'!$G17*Y18","v":0},{"$f":"'6A Input'!$G17*Z18","v":0},{"$f":"'6A Input'!$G17*AA18","v":0}]
[null,null,"10:00:00",{"$f":"'6A Input'!$G18*D19","v":0},{"$f":"'6A Input'!$G18*E19","v":0},{"$f":"'6A Input'!$G18*F19","v":0},{"$f":"'6A Input'!$G18*G19","v":0},{"$f":"'6A Input'!$G18*H19","v":0},{"$f":"'6A Input'!$G18*I19","v":0},{"$f":"'6A Input'!$G18*J19","v":0},{"$f":"'6A Input'!$G18*K19","v":0},{"$f":"'6A Input'!$G18*L19","v":0},{"$f":"'6A Input'!$G18*M19","v":0},{"$f":"'6A Input'!$G18*N19","v":0},{"$f":"'6A Input'!$G18*O19","v":0},{"$f":"'6A Input'!$G18*P19","v":0},{"$f":"'6A Input'!$G18*Q19","v":0},{"$f":"'6A Input'!$G18*R19","v":0},{"$f":"'6A Input'!$G18*S19","v":0},{"$f":"'6A Input'!$G18*T19","v":0},{"$f":"'6A Input'!$G18*U19","v":0},{"$f":"'6A Input'!$G18*V19","v":0},{"$f":"'6A Input'!$G18*W19","v":0},{"$f":"'6A Input'!$G18*X19","v":0},{"$f":"'6A Input'!$G18*Y19","v":0},{"$f":"'6A Input'!$G18*Z19","v":0},{"$f":"'6A Input'!$G18*AA19","v":0}]
[null,null,"11:00:00",{"$f":"'6A Input'!$G19*D20","v":0},{"$f":"'6A Input'!$G19*E20","v":0},{"$f":"'6A Input'!$G19*F20","v":0},{"$f":"'6A Input'!$G19*G20","v":0},{"$f":"'6A Input'!$G19*H20","v":0},{"$f":"'6A Input'!$G19*I20","v":0},{"$f":"'6A Input'!$G19*J20","v":0},{"$f":"'6A Input'!$G19*K20","v":0},{"$f":"'6A Input'!$G19*L20","v":0},{"$f":"'6A Input'!$G19*M20","v":0},{"$f":"'6A Input'!$G19*N20","v":0},{"$f":"'6A Input'!$G19*O20","v":0},{"$f":"'6A Input'!$G19*P20","v":0},{"$f":"'6A Input'!$G19*Q20","v":0},{"$f":"'6A Input'!$G19*R20","v":0},{"$f":"'6A Input'!$G19*S20","v":0},{"$f":"'6A Input'!$G19*T20","v":0},{"$f":"'6A Input'!$G19*U20","v":0},{"$f":"'6A Input'!$G19*V20","v":0},{"$f":"'6A Input'!$G19*W20","v":0},{"$f":"'6A Input'!$G19*X20","v":0},{"$f":"'6A Input'!$G19*Y20","v":0},{"$f":"'6A Input'!$G19*Z20","v":0},{"$f":"'6A Input'!$G19*AA20","v":0}]
[null,null,"12:00:00",{"$f":"'6A Input'!$G20*D21","v":0},{"$f":"'6A Input'!$G20*E21","v":0},{"$f":"'6A Input'!$G20*F21","v":0},{"$f":"'6A Input'!$G20*G21","v":0},{"$f":"'6A Input'!$G20*H21","v":0},{"$f":"'6A Input'!$G20*I21","v":0},{"$f":"'6A Input'!$G20*J21","v":0},{"$f":"'6A Input'!$G20*K21","v":0},{"$f":"'6A Input'!$G20*L21","v":0},{"$f":"'6A Input'!$G20*M21","v":0},{"$f":"'6A Input'!$G20*N21","v":0},{"$f":"'6A Input'!$G20*O21","v":0},{"$f":"'6A Input'!$G20*P21","v":0},{"$f":"'6A Input'!$G20*Q21","v":0},{"$f":"'6A Input'!$G20*R21","v":0},{"$f":"'6A Input'!$G20*S21","v":0},{"$f":"'6A Input'!$G20*T21","v":0},{"$f":"'6A Input'!$G20*U21","v":0},{"$f":"'6A Input'!$G20*V21","v":0},{"$f":"'6A Input'!$G20*W21","v":0},{"$f":"'6A Input'!$G20*X21","v":0},{"$f":"'6A Input'!$G20*Y21","v":0},{"$f":"'6A Input'!$G20*Z21","v":0},{"$f":"'6A Input'!$G20*AA21","v":0}]
[null,null,"13:00:00",{"$f":"'6A Input'!$G21*D22","v":0},{"$f":"'6A Input'!$G21*E22","v":0},{"$f":"'6A Input'!$G21*F22","v":0},{"$f":"'6A Input'!$G21*G22","v":0},{"$f":"'6A Input'!$G21*H22","v":0},{"$f":"'6A Input'!$G21*I22","v":0},{"$f":"'6A Input'!$G21*J22","v":0},{"$f":"'6A Input'!$G21*K22","v":0},{"$f":"'6A Input'!$G21*L22","v":0},{"$f":"'6A Input'!$G21*M22","v":0},{"$f":"'6A Input'!$G21*N22","v":0},{"$f":"'6A Input'!$G21*O22","v":0},{"$f":"'6A Input'!$G21*P22","v":0},{"$f":"'6A Input'!$G21*Q22","v":0},{"$f":"'6A Input'!$G21*R22","v":0},{"$f":"'6A Input'!$G21*S22","v":0},{"$f":"'6A Input'!$G21*T22","v":0},{"$f":"'6A Input'!$G21*U22","v":0},{"$f":"'6A Input'!$G21*V22","v":0},{"$f":"'6A Input'!$G21*W22","v":0},{"$f":"'6A Input'!$G21*X22","v":0},{"$f":"'6A Input'!$G21*Y22","v":0},{"$f":"'6A Input'!$G21*Z22","v":0},{"$f":"'6A Input'!$G21*AA22","v":0}]
[null,null,"14:00:00",{"$f":"'6A Input'!$G22*D23","v":0},{"$f":"'6A Input'!$G22*E23","v":0},{"$f":"'6A Input'!$G22*F23","v":0},{"$f":"'6A Input'!$G22*G23","v":0},{"$f":"'6A Input'!$G22*H23","v":0},{"$f":"'6A Input'!$G22*I23","v":0},{"$f":"'6A Input'!$G22*J23","v":0},{"$f":"'6A Input'!$G22*K23","v":0},{"$f":"'6A Input'!$G22*L23","v":0},{"$f":"'6A Input'!$G22*M23","v":0},{"$f":"'6A Input'!$G22*N23","v":0},{"$f":"'6A Input'!$G22*O23","v":0},{"$f":"'6A Input'!$G22*P23","v":0},{"$f":"'6A Input'!$G22*Q23","v":0},{"$f":"'6A Input'!$G22*R23","v":0},{"$f":"'6A Input'!$G22*S23","v":0},{"$f":"'6A Input'!$G22*T23","v":0},{"$f":"'6A Input'!$G22*U23","v":0},{"$f":"'6A Input'!$G22*V23","v":0},{"$f":"'6A Input'!$G22*W23","v":0},{"$f":"'6A Input'!$G22*X23","v":0},{"$f":"'6A Input'!$G22*Y23","v":0},{"$f":"'6A Input'!$G22*Z23","v":0},{"$f":"'6A Input'!$G22*AA23","v":0}]
[null,null,"15:00:00",{"$f":"'6A Input'!$G23*D24","v":0},{"$f":"'6A Input'!$G23*E24","v":0},{"$f":"'6A Input'!$G23*F24","v":0},{"$f":"'6A Input'!$G23*G24","v":0},{"$f":"'6A Input'!$G23*H24","v":0},{"$f":"'6A Input'!$G23*I24","v":0},{"$f":"'6A Input'!$G23*J24","v":0},{"$f":"'6A Input'!$G23*K24","v":0},{"$f":"'6A Input'!$G23*L24","v":0},{"$f":"'6A Input'!$G23*M24","v":0},{"$f":"'6A Input'!$G23*N24","v":0},{"$f":"'6A Input'!$G23*O24","v":0},{"$f":"'6A Input'!$G23*P24","v":0},{"$f":"'6A Input'!$G23*Q24","v":0},{"$f":"'6A Input'!$G23*R24","v":0},{"$f":"'6A Input'!$G23*S24","v":0},{"$f":"'6A Input'!$G23*T24","v":0},{"$f":"'6A Input'!$G23*U24","v":0},{"$f":"'6A Input'!$G23*V24","v":0},{"$f":"'6A Input'!$G23*W24","v":0},{"$f":"'6A Input'!$G23*X24","v":0},{"$f":"'6A Input'!$G23*Y24","v":0},{"$f":"'6A Input'!$G23*Z24","v":0},{"$f":"'6A Input'!$G23*AA24","v":0}]
[null,null,"16:00:00",{"$f":"'6A Input'!$G24*D25","v":0},{"$f":"'6A Input'!$G24*E25","v":0},{"$f":"'6A Input'!$G24*F25","v":0},{"$f":"'6A Input'!$G24*G25","v":0},{"$f":"'6A Input'!$G24*H25","v":0},{"$f":"'6A Input'!$G24*I25","v":0},{"$f":"'6A Input'!$G24*J25","v":0},{"$f":"'6A Input'!$G24*K25","v":0},{"$f":"'6A Input'!$G24*L25","v":0},{"$f":"'6A Input'!$G24*M25","v":0},{"$f":"'6A Input'!$G24*N25","v":0},{"$f":"'6A Input'!$G24*O25","v":0},{"$f":"'6A Input'!$G24*P25","v":0},{"$f":"'6A Input'!$G24*Q25","v":0},{"$f":"'6A Input'!$G24*R25","v":0},{"$f":"'6A Input'!$G24*S25","v":0},{"$f":"'6A Input'!$G24*T25","v":0},{"$f":"'6A Input'!$G24*U25","v":0},{"$f":"'6A Input'!$G24*V25","v":0},{"$f":"'6A Input'!$G24*W25","v":0},{"$f":"'6A Input'!$G24*X25","v":0},{"$f":"'6A Input'!$G24*Y25","v":0},{"$f":"'6A Input'!$G24*Z25","v":0},{"$f":"'6A Input'!$G24*AA25","v":0}]
[null,null,"17:00:00",{"$f":"'6A Input'!$G25*D26","v":0},{"$f":"'6A Input'!$G25*E26","v":0},{"$f":"'6A Input'!$G25*F26","v":0},{"$f":"'6A Input'!$G25*G26","v":0},{"$f":"'6A Input'!$G25*H26","v":0},{"$f":"'6A Input'!$G25*I26","v":0},{"$f":"'6A Input'!$G25*J26","v":0},{"$f":"'6A Input'!$G25*K26","v":0},{"$f":"'6A Input'!$G25*L26","v":0},{"$f":"'6A Input'!$G25*M26","v":0},{"$f":"'6A Input'!$G25*N26","v":0},{"$f":"'6A Input'!$G25*O26","v":0},{"$f":"'6A Input'!$G25*P26","v":0},{"$f":"'6A Input'!$G25*Q26","v":0},{"$f":"'6A Input'!$G25*R26","v":0},{"$f":"'6A Input'!$G25*S26","v":0},{"$f":"'6A Input'!$G25*T26","v":0},{"$f":"'6A Input'!$G25*U26","v":0},{"$f":"'6A Input'!$G25*V26","v":0},{"$f":"'6A Input'!$G25*W26","v":0},{"$f":"'6A Input'!$G25*X26","v":0},{"$f":"'6A Input'!$G25*Y26","v":0},{"$f":"'6A Input'!$G25*Z26","v":0},{"$f":"'6A Input'!$G25*AA26","v":0}]
[null,null,"18:00:00",{"$f":"'6A Input'!$G26*D27","v":0},{"$f":"'6A Input'!$G26*E27","v":0},{"$f":"'6A Input'!$G26*F27","v":0},{"$f":"'6A Input'!$G26*G27","v":0},{"$f":"'6A Input'!$G26*H27","v":0},{"$f":"'6A Input'!$G26*I27","v":0},{"$f":"'6A Input'!$G26*J27","v":0},{"$f":"'6A Input'!$G26*K27","v":0},{"$f":"'6A Input'!$G26*L27","v":0},{"$f":"'6A Input'!$G26*M27","v":0},{"$f":"'6A Input'!$G26*N27","v":0},{"$f":"'6A Input'!$G26*O27","v":0},{"$f":"'6A Input'!$G26*P27","v":0},{"$f":"'6A Input'!$G26*Q27","v":0},{"$f":"'6A Input'!$G26*R27","v":0},{"$f":"'6A Input'!$G26*S27","v":0},{"$f":"'6A Input'!$G26*T27","v":0},{"$f":"'6A Input'!$G26*U27","v":0},{"$f":"'6A Input'!$G26*V27","v":0},{"$f":"'6A Input'!$G26*W27","v":0},{"$f":"'6A Input'!$G26*X27","v":0},{"$f":"'6A Input'!$G26*Y27","v":0},{"$f":"'6A Input'!$G26*Z27","v":0},{"$f":"'6A Input'!$G26*AA27","v":0}]
[null,null,"19:00:00",{"$f":"'6A Input'!$G27*D28","v":0},{"$f":"'6A Input'!$G27*E28","v":0},{"$f":"'6A Input'!$G27*F28","v":0},{"$f":"'6A Input'!$G27*G28","v":0},{"$f":"'6A Input'!$G27*H28","v":0},{"$f":"'6A Input'!$G27*I28","v":0},{"$f":"'6A Input'!$G27*J28","v":0},{"$f":"'6A Input'!$G27*K28","v":0},{"$f":"'6A Input'!$G27*L28","v":0},{"$f":"'6A Input'!$G27*M28","v":0},{"$f":"'6A Input'!$G27*N28","v":0},{"$f":"'6A Input'!$G27*O28","v":0},{"$f":"'6A Input'!$G27*P28","v":0},{"$f":"'6A Input'!$G27*Q28","v":0},{"$f":"'6A Input'!$G27*R28","v":0},{"$f":"'6A Input'!$G27*S28","v":0},{"$f":"'6A Input'!$G27*T28","v":0},{"$f":"'6A Input'!$G27*U28","v":0},{"$f":"'6A Input'!$G27*V28","v":0},{"$f":"'6A Input'!$G27*W28","v":0},{"$f":"'6A Input'!$G27*X28","v":0},{"$f":"'6A Input'!$G27*Y28","v":0},{"$f":"'6A Input'!$G27*Z28","v":0},{"$f":"'6A Input'!$G27*AA28","v":0}]
[null,null,"20:00:00",{"$f":"'6A Input'!$G28*D29","v":0},{"$f":"'6A Input'!$G28*E29","v":0},{"$f":"'6A Input'!$G28*F29","v":0},{"$f":"'6A Input'!$G28*G29","v":0},{"$f":"'6A Input'!$G28*H29","v":0},{"$f":"'6A Input'!$G28*I29","v":0},{"$f":"'6A Input'!$G28*J29","v":0},{"$f":"'6A Input'!$G28*K29","v":0},{"$f":"'6A Input'!$G28*L29","v":0},{"$f":"'6A Input'!$G28*M29","v":0},{"$f":"'6A Input'!$G28*N29","v":0},{"$f":"'6A Input'!$G28*O29","v":0},{"$f":"'6A Input'!$G28*P29","v":0},{"$f":"'6A Input'!$G28*Q29","v":0},{"$f":"'6A Input'!$G28*R29","v":0},{"$f":"'6A Input'!$G28*S29","v":0},{"$f":"'6A Input'!$G28*T29","v":0},{"$f":"'6A Input'!$G28*U29","v":0},{"$f":"'6A Input'!$G28*V29","v":0},{"$f":"'6A Input'!$G28*W29","v":0},{"$f":"'6A Input'!$G28*X29","v":0},{"$f":"'6A Input'!$G28*Y29","v":0},{"$f":"'6A Input'!$G28*Z29","v":0},{"$f":"'6A Input'!$G28*AA29","v":0}]
[null,null,"21:00:00",{"$f":"'6A Input'!$G29*D30","v":0},{"$f":"'6A Input'!$G29*E30","v":0},{"$f":"'6A Input'!$G29*F30","v":0},{"$f":"'6A Input'!$G29*G30","v":0},{"$f":"'6A Input'!$G29*H30","v":0},{"$f":"'6A Input'!$G29*I30","v":0},{"$f":"'6A Input'!$G29*J30","v":0},{"$f":"'6A Input'!$G29*K30","v":0},{"$f":"'6A Input'!$G29*L30","v":0},{"$f":"'6A Input'!$G29*M30","v":0},{"$f":"'6A Input'!$G29*N30","v":0},{"$f":"'6A Input'!$G29*O30","v":0},{"$f":"'6A Input'!$G29*P30","v":0},{"$f":"'6A Input'!$G29*Q30","v":0},{"$f":"'6A Input'!$G29*R30","v":0},{"$f":"'6A Input'!$G29*S30","v":0},{"$f":"'6A Input'!$G29*T30","v":0},{"$f":"'6A Input'!$G29*U30","v":0},{"$f":"'6A Input'!$G29*V30","v":0},{"$f":"'6A Input'!$G29*W30","v":0},{"$f":"'6A Input'!$G29*X30","v":0},{"$f":"'6A Input'!$G29*Y30","v":0},{"$f":"'6A Input'!$G29*Z30","v":0},{"$f":"'6A Input'!$G29*AA30","v":0}]
[null,null,"22:00:00",{"$f":"'6A Input'!$G30*D31","v":0},{"$f":"'6A Input'!$G30*E31","v":0},{"$f":"'6A Input'!$G30*F31","v":0},{"$f":"'6A Input'!$G30*G31","v":0},{"$f":"'6A Input'!$G30*H31","v":0},{"$f":"'6A Input'!$G30*I31","v":0},{"$f":"'6A Input'!$G30*J31","v":0},{"$f":"'6A Input'!$G30*K31","v":0},{"$f":"'6A Input'!$G30*L31","v":0},{"$f":"'6A Input'!$G30*M31","v":0},{"$f":"'6A Input'!$G30*N31","v":0},{"$f":"'6A Input'!$G30*O31","v":0},{"$f":"'6A Input'!$G30*P31","v":0},{"$f":"'6A Input'!$G30*Q31","v":0},{"$f":"'6A Input'!$G30*R31","v":0},{"$f":"'6A Input'!$G30*S31","v":0},{"$f":"'6A Input'!$G30*T31","v":0},{"$f":"'6A Input'!$G30*U31","v":0},{"$f":"'6A Input'!$G30*V31","v":0},{"$f":"'6A Input'!$G30*W31","v":0},{"$f":"'6A Input'!$G30*X31","v":0},{"$f":"'6A Input'!$G30*Y31","v":0},{"$f":"'6A Input'!$G30*Z31","v":0},{"$f":"'6A Input'!$G30*AA31","v":0}]
[null,null,"23:00:00",{"$f":"'6A Input'!$G31*D32","v":0},{"$f":"'6A Input'!$G31*E32","v":0},{"$f":"'6A Input'!$G31*F32","v":0},{"$f":"'6A Input'!$G31*G32","v":0},{"$f":"'6A Input'!$G31*H32","v":0},{"$f":"'6A Input'!$G31*I32","v":0},{"$f":"'6A Input'!$G31*J32","v":0},{"$f":"'6A Input'!$G31*K32","v":0},{"$f":"'6A Input'!$G31*L32","v":0},{"$f":"'6A Input'!$G31*M32","v":0},{"$f":"'6A Input'!$G31*N32","v":0},{"$f":"'6A Input'!$G31*O32","v":0},{"$f":"'6A Input'!$G31*P32","v":0},{"$f":"'6A Input'!$G31*Q32","v":0},{"$f":"'6A Input'!$G31*R32","v":0},{"$f":"'6A Input'!$G31*S32","v":0},{"$f":"'6A Input'!$G31*T32","v":0},{"$f":"'6A Input'!$G31*U32","v":0},{"$f":"'6A Input'!$G31*V32","v":0},{"$f":"'6A Input'!$G31*W32","v":0},{"$f":"'6A Input'!$G31*X32","v":0},{"$f":"'6A Input'!$G31*Y32","v":0},{"$f":"'6A Input'!$G31*Z32","v":0},{"$f":"'6A Input'!$G31*AA32","v":0}]
[]
[]
[null,null,"Costo de la energía al final (COP)"]
[null,null,"Precio horario en hora futura multiplicado por energía flexible"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"'6A Input'!F$77*D9","v":0},{"$f":"'6A Input'!G$77*E9","v":0},{"$f":"'6A Input'!H$77*F9","v":0},{"$f":"'6A Input'!I$77*G9","v":0},{"$f":"'6A Input'!J$77*H9","v":0},{"$f":"'6A Input'!K$77*I9","v":0},{"$f":"'6A Input'!L$77*J9","v":0},{"$f":"'6A Input'!M$77*K9","v":0},{"$f":"'6A Input'!N$77*L9","v":0},{"$f":"'6A Input'!O$77*M9","v":0},{"$f":"'6A Input'!P$77*N9","v":0},{"$f":"'6A Input'!Q$77*O9","v":0},{"$f":"'6A Input'!R$77*P9","v":0},{"$f":"'6A Input'!S$77*Q9","v":0},{"$f":"'6A Input'!T$77*R9","v":0},{"$f":"'6A Input'!U$77*S9","v":0},{"$f":"'6A Input'!V$77*T9","v":0},{"$f":"'6A Input'!W$77*U9","v":0},{"$f":"'6A Input'!X$77*V9","v":0},{"$f":"'6A Input'!Y$77*W9","v":0},{"$f":"'6A Input'!Z$77*X9","v":0},{"$f":"'6A Input'!AA$77*Y9","v":0},{"$f":"'6A Input'!AB$77*Z9","v":0},{"$f":"'6A Input'!AC$77*AA9","v":0}]
[null,null,"01:00:00",{"$f":"'6A Input'!F$77*D10","v":0},{"$f":"'6A Input'!G$77*E10","v":0},{"$f":"'6A Input'!H$77*F10","v":0},{"$f":"'6A Input'!I$77*G10","v":0},{"$f":"'6A Input'!J$77*H10","v":0},{"$f":"'6A Input'!K$77*I10","v":0},{"$f":"'6A Input'!L$77*J10","v":0},{"$f":"'6A Input'!M$77*K10","v":0},{"$f":"'6A Input'!N$77*L10","v":0},{"$f":"'6A Input'!O$77*M10","v":0},{"$f":"'6A Input'!P$77*N10","v":0},{"$f":"'6A Input'!Q$77*O10","v":0},{"$f":"'6A Input'!R$77*P10","v":0},{"$f":"'6A Input'!S$77*Q10","v":0},{"$f":"'6A Input'!T$77*R10","v":0},{"$f":"'6A Input'!U$77*S10","v":0},{"$f":"'6A Input'!V$77*T10","v":0},{"$f":"'6A Input'!W$77*U10","v":0},{"$f":"'6A Input'!X$77*V10","v":0},{"$f":"'6A Input'!Y$77*W10","v":0},{"$f":"'6A Input'!Z$77*X10","v":0},{"$f":"'6A Input'!AA$77*Y10","v":0},{"$f":"'6A Input'!AB$77*Z10","v":0},{"$f":"'6A Input'!AC$77*AA10","v":0}]
[null,null,"02:00:00",{"$f":"'6A Input'!F$77*D11","v":0},{"$f":"'6A Input'!G$77*E11","v":0},{"$f":"'6A Input'!H$77*F11","v":0},{"$f":"'6A Input'!I$77*G11","v":0},{"$f":"'6A Input'!J$77*H11","v":0},{"$f":"'6A Input'!K$77*I11","v":0},{"$f":"'6A Input'!L$77*J11","v":0},{"$f":"'6A Input'!M$77*K11","v":0},{"$f":"'6A Input'!N$77*L11","v":0},{"$f":"'6A Input'!O$77*M11","v":0},{"$f":"'6A Input'!P$77*N11","v":0},{"$f":"'6A Input'!Q$77*O11","v":0},{"$f":"'6A Input'!R$77*P11","v":0},{"$f":"'6A Input'!S$77*Q11","v":0},{"$f":"'6A Input'!T$77*R11","v":0},{"$f":"'6A Input'!U$77*S11","v":0},{"$f":"'6A Input'!V$77*T11","v":0},{"$f":"'6A Input'!W$77*U11","v":0},{"$f":"'6A Input'!X$77*V11","v":0},{"$f":"'6A Input'!Y$77*W11","v":0},{"$f":"'6A Input'!Z$77*X11","v":0},{"$f":"'6A Input'!AA$77*Y11","v":0},{"$f":"'6A Input'!AB$77*Z11","v":0},{"$f":"'6A Input'!AC$77*AA11","v":0}]
[null,null,"03:00:00",{"$f":"'6A Input'!F$77*D12","v":0},{"$f":"'6A Input'!G$77*E12","v":0},{"$f":"'6A Input'!H$77*F12","v":0},{"$f":"'6A Input'!I$77*G12","v":0},{"$f":"'6A Input'!J$77*H12","v":0},{"$f":"'6A Input'!K$77*I12","v":0},{"$f":"'6A Input'!L$77*J12","v":0},{"$f":"'6A Input'!M$77*K12","v":0},{"$f":"'6A Input'!N$77*L12","v":0},{"$f":"'6A Input'!O$77*M12","v":0},{"$f":"'6A Input'!P$77*N12","v":0},{"$f":"'6A Input'!Q$77*O12","v":0},{"$f":"'6A Input'!R$77*P12","v":0},{"$f":"'6A Input'!S$77*Q12","v":0},{"$f":"'6A Input'!T$77*R12","v":0},{"$f":"'6A Input'!U$77*S12","v":0},{"$f":"'6A Input'!V$77*T12","v":0},{"$f":"'6A Input'!W$77*U12","v":0},{"$f":"'6A Input'!X$77*V12","v":0},{"$f":"'6A Input'!Y$77*W12","v":0},{"$f":"'6A Input'!Z$77*X12","v":0},{"$f":"'6A Input'!AA$77*Y12","v":0},{"$f":"'6A Input'!AB$77*Z12","v":0},{"$f":"'6A Input'!AC$77*AA12","v":0}]
[null,null,"04:00:00",{"$f":"'6A Input'!F$77*D13","v":0},{"$f":"'6A Input'!G$77*E13","v":0},{"$f":"'6A Input'!H$77*F13","v":0},{"$f":"'6A Input'!I$77*G13","v":0},{"$f":"'6A Input'!J$77*H13","v":0},{"$f":"'6A Input'!K$77*I13","v":0},{"$f":"'6A Input'!L$77*J13","v":0},{"$f":"'6A Input'!M$77*K13","v":0},{"$f":"'6A Input'!N$77*L13","v":0},{"$f":"'6A Input'!O$77*M13","v":0},{"$f":"'6A Input'!P$77*N13","v":0},{"$f":"'6A Input'!Q$77*O13","v":0},{"$f":"'6A Input'!R$77*P13","v":0},{"$f":"'6A Input'!S$77*Q13","v":0},{"$f":"'6A Input'!T$77*R13","v":0},{"$f":"'6A Input'!U$77*S13","v":0},{"$f":"'6A Input'!V$77*T13","v":0},{"$f":"'6A Input'!W$77*U13","v":0},{"$f":"'6A Input'!X$77*V13","v":0},{"$f":"'6A Input'!Y$77*W13","v":0},{"$f":"'6A Input'!Z$77*X13","v":0},{"$f":"'6A Input'!AA$77*Y13","v":0},{"$f":"'6A Input'!AB$77*Z13","v":0},{"$f":"'6A Input'!AC$77*AA13","v":0}]
[null,null,"05:00:00",{"$f":"'6A Input'!F$77*D14","v":0},{"$f":"'6A Input'!G$77*E14","v":0},{"$f":"'6A Input'!H$77*F14","v":0},{"$f":"'6A Input'!I$77*G14","v":0},{"$f":"'6A Input'!J$77*H14","v":0},{"$f":"'6A Input'!K$77*I14","v":0},{"$f":"'6A Input'!L$77*J14","v":0},{"$f":"'6A Input'!M$77*K14","v":0},{"$f":"'6A Input'!N$77*L14","v":0},{"$f":"'6A Input'!O$77*M14","v":0},{"$f":"'6A Input'!P$77*N14","v":0},{"$f":"'6A Input'!Q$77*O14","v":0},{"$f":"'6A Input'!R$77*P14","v":0},{"$f":"'6A Input'!S$77*Q14","v":0},{"$f":"'6A Input'!T$77*R14","v":0},{"$f":"'6A Input'!U$77*S14","v":0},{"$f":"'6A Input'!V$77*T14","v":0},{"$f":"'6A Input'!W$77*U14","v":0},{"$f":"'6A Input'!X$77*V14","v":0},{"$f":"'6A Input'!Y$77*W14","v":0},{"$f":"'6A Input'!Z$77*X14","v":0},{"$f":"'6A Input'!AA$77*Y14","v":0},{"$f":"'6A Input'!AB$77*Z14","v":0},{"$f":"'6A Input'!AC$77*AA14","v":0}]
[null,null,"06:00:00",{"$f":"'6A Input'!F$77*D15","v":0},{"$f":"'6A Input'!G$77*E15","v":0},{"$f":"'6A Input'!H$77*F15","v":0},{"$f":"'6A Input'!I$77*G15","v":0},{"$f":"'6A Input'!J$77*H15","v":0},{"$f":"'6A Input'!K$77*I15","v":0},{"$f":"'6A Input'!L$77*J15","v":0},{"$f":"'6A Input'!M$77*K15","v":0},{"$f":"'6A Input'!N$77*L15","v":0},{"$f":"'6A Input'!O$77*M15","v":0},{"$f":"'6A Input'!P$77*N15","v":0},{"$f":"'6A Input'!Q$77*O15","v":0},{"$f":"'6A Input'!R$77*P15","v":0},{"$f":"'6A Input'!S$77*Q15","v":0},{"$f":"'6A Input'!T$77*R15","v":0},{"$f":"'6A Input'!U$77*S15","v":0},{"$f":"'6A Input'!V$77*T15","v":0},{"$f":"'6A Input'!W$77*U15","v":0},{"$f":"'6A Input'!X$77*V15","v":0},{"$f":"'6A Input'!Y$77*W15","v":0},{"$f":"'6A Input'!Z$77*X15","v":0},{"$f":"'6A Input'!AA$77*Y15","v":0},{"$f":"'6A Input'!AB$77*Z15","v":0},{"$f":"'6A Input'!AC$77*AA15","v":0}]
[null,null,"07:00:00",{"$f":"'6A Input'!F$77*D16","v":0},{"$f":"'6A Input'!G$77*E16","v":0},{"$f":"'6A Input'!H$77*F16","v":0},{"$f":"'6A Input'!I$77*G16","v":0},{"$f":"'6A Input'!J$77*H16","v":0},{"$f":"'6A Input'!K$77*I16","v":0},{"$f":"'6A Input'!L$77*J16","v":0},{"$f":"'6A Input'!M$77*K16","v":0},{"$f":"'6A Input'!N$77*L16","v":0},{"$f":"'6A Input'!O$77*M16","v":0},{"$f":"'6A Input'!P$77*N16","v":0},{"$f":"'6A Input'!Q$77*O16","v":0},{"$f":"'6A Input'!R$77*P16","v":0},{"$f":"'6A Input'!S$77*Q16","v":0},{"$f":"'6A Input'!T$77*R16","v":0},{"$f":"'6A Input'!U$77*S16","v":0},{"$f":"'6A Input'!V$77*T16","v":0},{"$f":"'6A Input'!W$77*U16","v":0},{"$f":"'6A Input'!X$77*V16","v":0},{"$f":"'6A Input'!Y$77*W16","v":0},{"$f":"'6A Input'!Z$77*X16","v":0},{"$f":"'6A Input'!AA$77*Y16","v":0},{"$f":"'6A Input'!AB$77*Z16","v":0},{"$f":"'6A Input'!AC$77*AA16","v":0}]
[null,null,"08:00:00",{"$f":"'6A Input'!F$77*D17","v":0},{"$f":"'6A Input'!G$77*E17","v":0},{"$f":"'6A Input'!H$77*F17","v":0},{"$f":"'6A Input'!I$77*G17","v":0},{"$f":"'6A Input'!J$77*H17","v":0},{"$f":"'6A Input'!K$77*I17","v":0},{"$f":"'6A Input'!L$77*J17","v":0},{"$f":"'6A Input'!M$77*K17","v":0},{"$f":"'6A Input'!N$77*L17","v":0},{"$f":"'6A Input'!O$77*M17","v":0},{"$f":"'6A Input'!P$77*N17","v":0},{"$f":"'6A Input'!Q$77*O17","v":0},{"$f":"'6A Input'!R$77*P17","v":0},{"$f":"'6A Input'!S$77*Q17","v":0},{"$f":"'6A Input'!T$77*R17","v":0},{"$f":"'6A Input'!U$77*S17","v":0},{"$f":"'6A Input'!V$77*T17","v":0},{"$f":"'6A Input'!W$77*U17","v":0},{"$f":"'6A Input'!X$77*V17","v":0},{"$f":"'6A Input'!Y$77*W17","v":0},{"$f":"'6A Input'!Z$77*X17","v":0},{"$f":"'6A Input'!AA$77*Y17","v":0},{"$f":"'6A Input'!AB$77*Z17","v":0},{"$f":"'6A Input'!AC$77*AA17","v":0}]
[null,null,"09:00:00",{"$f":"'6A Input'!F$77*D18","v":0},{"$f":"'6A Input'!G$77*E18","v":0},{"$f":"'6A Input'!H$77*F18","v":0},{"$f":"'6A Input'!I$77*G18","v":0},{"$f":"'6A Input'!J$77*H18","v":0},{"$f":"'6A Input'!K$77*I18","v":0},{"$f":"'6A Input'!L$77*J18","v":0},{"$f":"'6A Input'!M$77*K18","v":0},{"$f":"'6A Input'!N$77*L18","v":0},{"$f":"'6A Input'!O$77*M18","v":0},{"$f":"'6A Input'!P$77*N18","v":0},{"$f":"'6A Input'!Q$77*O18","v":0},{"$f":"'6A Input'!R$77*P18","v":0},{"$f":"'6A Input'!S$77*Q18","v":0},{"$f":"'6A Input'!T$77*R18","v":0},{"$f":"'6A Input'!U$77*S18","v":0},{"$f":"'6A Input'!V$77*T18","v":0},{"$f":"'6A Input'!W$77*U18","v":0},{"$f":"'6A Input'!X$77*V18","v":0},{"$f":"'6A Input'!Y$77*W18","v":0},{"$f":"'6A Input'!Z$77*X18","v":0},{"$f":"'6A Input'!AA$77*Y18","v":0},{"$f":"'6A Input'!AB$77*Z18","v":0},{"$f":"'6A Input'!AC$77*AA18","v":0}]
[null,null,"10:00:00",{"$f":"'6A Input'!F$77*D19","v":0},{"$f":"'6A Input'!G$77*E19","v":0},{"$f":"'6A Input'!H$77*F19","v":0},{"$f":"'6A Input'!I$77*G19","v":0},{"$f":"'6A Input'!J$77*H19","v":0},{"$f":"'6A Input'!K$77*I19","v":0},{"$f":"'6A Input'!L$77*J19","v":0},{"$f":"'6A Input'!M$77*K19","v":0},{"$f":"'6A Input'!N$77*L19","v":0},{"$f":"'6A Input'!O$77*M19","v":0},{"$f":"'6A Input'!P$77*N19","v":0},{"$f":"'6A Input'!Q$77*O19","v":0},{"$f":"'6A Input'!R$77*P19","v":0},{"$f":"'6A Input'!S$77*Q19","v":0},{"$f":"'6A Input'!T$77*R19","v":0},{"$f":"'6A Input'!U$77*S19","v":0},{"$f":"'6A Input'!V$77*T19","v":0},{"$f":"'6A Input'!W$77*U19","v":0},{"$f":"'6A Input'!X$77*V19","v":0},{"$f":"'6A Input'!Y$77*W19","v":0},{"$f":"'6A Input'!Z$77*X19","v":0},{"$f":"'6A Input'!AA$77*Y19","v":0},{"$f":"'6A Input'!AB$77*Z19","v":0},{"$f":"'6A Input'!AC$77*AA19","v":0}]
[null,null,"11:00:00",{"$f":"'6A Input'!F$77*D20","v":0},{"$f":"'6A Input'!G$77*E20","v":0},{"$f":"'6A Input'!H$77*F20","v":0},{"$f":"'6A Input'!I$77*G20","v":0},{"$f":"'6A Input'!J$77*H20","v":0},{"$f":"'6A Input'!K$77*I20","v":0},{"$f":"'6A Input'!L$77*J20","v":0},{"$f":"'6A Input'!M$77*K20","v":0},{"$f":"'6A Input'!N$77*L20","v":0},{"$f":"'6A Input'!O$77*M20","v":0},{"$f":"'6A Input'!P$77*N20","v":0},{"$f":"'6A Input'!Q$77*O20","v":0},{"$f":"'6A Input'!R$77*P20","v":0},{"$f":"'6A Input'!S$77*Q20","v":0},{"$f":"'6A Input'!T$77*R20","v":0},{"$f":"'6A Input'!U$77*S20","v":0},{"$f":"'6A Input'!V$77*T20","v":0},{"$f":"'6A Input'!W$77*U20","v":0},{"$f":"'6A Input'!X$77*V20","v":0},{"$f":"'6A Input'!Y$77*W20","v":0},{"$f":"'6A Input'!Z$77*X20","v":0},{"$f":"'6A Input'!AA$77*Y20","v":0},{"$f":"'6A Input'!AB$77*Z20","v":0},{"$f":"'6A Input'!AC$77*AA20","v":0}]
[null,null,"12:00:00",{"$f":"'6A Input'!F$77*D21","v":0},{"$f":"'6A Input'!G$77*E21","v":0},{"$f":"'6A Input'!H$77*F21","v":0},{"$f":"'6A Input'!I$77*G21","v":0},{"$f":"'6A Input'!J$77*H21","v":0},{"$f":"'6A Input'!K$77*I21","v":0},{"$f":"'6A Input'!L$77*J21","v":0},{"$f":"'6A Input'!M$77*K21","v":0},{"$f":"'6A Input'!N$77*L21","v":0},{"$f":"'6A Input'!O$77*M21","v":0},{"$f":"'6A Input'!P$77*N21","v":0},{"$f":"'6A Input'!Q$77*O21","v":0},{"$f":"'6A Input'!R$77*P21","v":0},{"$f":"'6A Input'!S$77*Q21","v":0},{"$f":"'6A Input'!T$77*R21","v":0},{"$f":"'6A Input'!U$77*S21","v":0},{"$f":"'6A Input'!V$77*T21","v":0},{"$f":"'6A Input'!W$77*U21","v":0},{"$f":"'6A Input'!X$77*V21","v":0},{"$f":"'6A Input'!Y$77*W21","v":0},{"$f":"'6A Input'!Z$77*X21","v":0},{"$f":"'6A Input'!AA$77*Y21","v":0},{"$f":"'6A Input'!AB$77*Z21","v":0},{"$f":"'6A Input'!AC$77*AA21","v":0}]
[null,null,"13:00:00",{"$f":"'6A Input'!F$77*D22","v":0},{"$f":"'6A Input'!G$77*E22","v":0},{"$f":"'6A Input'!H$77*F22","v":0},{"$f":"'6A Input'!I$77*G22","v":0},{"$f":"'6A Input'!J$77*H22","v":0},{"$f":"'6A Input'!K$77*I22","v":0},{"$f":"'6A Input'!L$77*J22","v":0},{"$f":"'6A Input'!M$77*K22","v":0},{"$f":"'6A Input'!N$77*L22","v":0},{"$f":"'6A Input'!O$77*M22","v":0},{"$f":"'6A Input'!P$77*N22","v":0},{"$f":"'6A Input'!Q$77*O22","v":0},{"$f":"'6A Input'!R$77*P22","v":0},{"$f":"'6A Input'!S$77*Q22","v":0},{"$f":"'6A Input'!T$77*R22","v":0},{"$f":"'6A Input'!U$77*S22","v":0},{"$f":"'6A Input'!V$77*T22","v":0},{"$f":"'6A Input'!W$77*U22","v":0},{"$f":"'6A Input'!X$77*V22","v":0},{"$f":"'6A Input'!Y$77*W22","v":0},{"$f":"'6A Input'!Z$77*X22","v":0},{"$f":"'6A Input'!AA$77*Y22","v":0},{"$f":"'6A Input'!AB$77*Z22","v":0},{"$f":"'6A Input'!AC$77*AA22","v":0}]
[null,null,"14:00:00",{"$f":"'6A Input'!F$77*D23","v":0},{"$f":"'6A Input'!G$77*E23","v":0},{"$f":"'6A Input'!H$77*F23","v":0},{"$f":"'6A Input'!I$77*G23","v":0},{"$f":"'6A Input'!J$77*H23","v":0},{"$f":"'6A Input'!K$77*I23","v":0},{"$f":"'6A Input'!L$77*J23","v":0},{"$f":"'6A Input'!M$77*K23","v":0},{"$f":"'6A Input'!N$77*L23","v":0},{"$f":"'6A Input'!O$77*M23","v":0},{"$f":"'6A Input'!P$77*N23","v":0},{"$f":"'6A Input'!Q$77*O23","v":0},{"$f":"'6A Input'!R$77*P23","v":0},{"$f":"'6A Input'!S$77*Q23","v":0},{"$f":"'6A Input'!T$77*R23","v":0},{"$f":"'6A Input'!U$77*S23","v":0},{"$f":"'6A Input'!V$77*T23","v":0},{"$f":"'6A Input'!W$77*U23","v":0},{"$f":"'6A Input'!X$77*V23","v":0},{"$f":"'6A Input'!Y$77*W23","v":0},{"$f":"'6A Input'!Z$77*X23","v":0},{"$f":"'6A Input'!AA$77*Y23","v":0},{"$f":"'6A Input'!AB$77*Z23","v":0},{"$f":"'6A Input'!AC$77*AA23","v":0}]
[null,null,"15:00:00",{"$f":"'6A Input'!F$77*D24","v":0},{"$f":"'6A Input'!G$77*E24","v":0},{"$f":"'6A Input'!H$77*F24","v":0},{"$f":"'6A Input'!I$77*G24","v":0},{"$f":"'6A Input'!J$77*H24","v":0},{"$f":"'6A Input'!K$77*I24","v":0},{"$f":"'6A Input'!L$77*J24","v":0},{"$f":"'6A Input'!M$77*K24","v":0},{"$f":"'6A Input'!N$77*L24","v":0},{"$f":"'6A Input'!O$77*M24","v":0},{"$f":"'6A Input'!P$77*N24","v":0},{"$f":"'6A Input'!Q$77*O24","v":0},{"$f":"'6A Input'!R$77*P24","v":0},{"$f":"'6A Input'!S$77*Q24","v":0},{"$f":"'6A Input'!T$77*R24","v":0},{"$f":"'6A Input'!U$77*S24","v":0},{"$f":"'6A Input'!V$77*T24","v":0},{"$f":"'6A Input'!W$77*U24","v":0},{"$f":"'6A Input'!X$77*V24","v":0},{"$f":"'6A Input'!Y$77*W24","v":0},{"$f":"'6A Input'!Z$77*X24","v":0},{"$f":"'6A Input'!AA$77*Y24","v":0},{"$f":"'6A Input'!AB$77*Z24","v":0},{"$f":"'6A Input'!AC$77*AA24","v":0}]
[null,null,"16:00:00",{"$f":"'6A Input'!F$77*D25","v":0},{"$f":"'6A Input'!G$77*E25","v":0},{"$f":"'6A Input'!H$77*F25","v":0},{"$f":"'6A Input'!I$77*G25","v":0},{"$f":"'6A Input'!J$77*H25","v":0},{"$f":"'6A Input'!K$77*I25","v":0},{"$f":"'6A Input'!L$77*J25","v":0},{"$f":"'6A Input'!M$77*K25","v":0},{"$f":"'6A Input'!N$77*L25","v":0},{"$f":"'6A Input'!O$77*M25","v":0},{"$f":"'6A Input'!P$77*N25","v":0},{"$f":"'6A Input'!Q$77*O25","v":0},{"$f":"'6A Input'!R$77*P25","v":0},{"$f":"'6A Input'!S$77*Q25","v":0},{"$f":"'6A Input'!T$77*R25","v":0},{"$f":"'6A Input'!U$77*S25","v":0},{"$f":"'6A Input'!V$77*T25","v":0},{"$f":"'6A Input'!W$77*U25","v":0},{"$f":"'6A Input'!X$77*V25","v":0},{"$f":"'6A Input'!Y$77*W25","v":0},{"$f":"'6A Input'!Z$77*X25","v":0},{"$f":"'6A Input'!AA$77*Y25","v":0},{"$f":"'6A Input'!AB$77*Z25","v":0},{"$f":"'6A Input'!AC$77*AA25","v":0}]
[null,null,"17:00:00",{"$f":"'6A Input'!F$77*D26","v":0},{"$f":"'6A Input'!G$77*E26","v":0},{"$f":"'6A Input'!H$77*F26","v":0},{"$f":"'6A Input'!I$77*G26","v":0},{"$f":"'6A Input'!J$77*H26","v":0},{"$f":"'6A Input'!K$77*I26","v":0},{"$f":"'6A Input'!L$77*J26","v":0},{"$f":"'6A Input'!M$77*K26","v":0},{"$f":"'6A Input'!N$77*L26","v":0},{"$f":"'6A Input'!O$77*M26","v":0},{"$f":"'6A Input'!P$77*N26","v":0},{"$f":"'6A Input'!Q$77*O26","v":0},{"$f":"'6A Input'!R$77*P26","v":0},{"$f":"'6A Input'!S$77*Q26","v":0},{"$f":"'6A Input'!T$77*R26","v":0},{"$f":"'6A Input'!U$77*S26","v":0},{"$f":"'6A Input'!V$77*T26","v":0},{"$f":"'6A Input'!W$77*U26","v":0},{"$f":"'6A Input'!X$77*V26","v":0},{"$f":"'6A Input'!Y$77*W26","v":0},{"$f":"'6A Input'!Z$77*X26","v":0},{"$f":"'6A Input'!AA$77*Y26","v":0},{"$f":"'6A Input'!AB$77*Z26","v":0},{"$f":"'6A Input'!AC$77*AA26","v":0}]
[null,null,"18:00:00",{"$f":"'6A Input'!F$77*D27","v":0},{"$f":"'6A Input'!G$77*E27","v":0},{"$f":"'6A Input'!H$77*F27","v":0},{"$f":"'6A Input'!I$77*G27","v":0},{"$f":"'6A Input'!J$77*H27","v":0},{"$f":"'6A Input'!K$77*I27","v":0},{"$f":"'6A Input'!L$77*J27","v":0},{"$f":"'6A Input'!M$77*K27","v":0},{"$f":"'6A Input'!N$77*L27","v":0},{"$f":"'6A Input'!O$77*M27","v":0},{"$f":"'6A Input'!P$77*N27","v":0},{"$f":"'6A Input'!Q$77*O27","v":0},{"$f":"'6A Input'!R$77*P27","v":0},{"$f":"'6A Input'!S$77*Q27","v":0},{"$f":"'6A Input'!T$77*R27","v":0},{"$f":"'6A Input'!U$77*S27","v":0},{"$f":"'6A Input'!V$77*T27","v":0},{"$f":"'6A Input'!W$77*U27","v":0},{"$f":"'6A Input'!X$77*V27","v":0},{"$f":"'6A Input'!Y$77*W27","v":0},{"$f":"'6A Input'!Z$77*X27","v":0},{"$f":"'6A Input'!AA$77*Y27","v":0},{"$f":"'6A Input'!AB$77*Z27","v":0},{"$f":"'6A Input'!AC$77*AA27","v":0}]
[null,null,"19:00:00",{"$f":"'6A Input'!F$77*D28","v":0},{"$f":"'6A Input'!G$77*E28","v":0},{"$f":"'6A Input'!H$77*F28","v":0},{"$f":"'6A Input'!I$77*G28","v":0},{"$f":"'6A Input'!J$77*H28","v":0},{"$f":"'6A Input'!K$77*I28","v":0},{"$f":"'6A Input'!L$77*J28","v":0},{"$f":"'6A Input'!M$77*K28","v":0},{"$f":"'6A Input'!N$77*L28","v":0},{"$f":"'6A Input'!O$77*M28","v":0},{"$f":"'6A Input'!P$77*N28","v":0},{"$f":"'6A Input'!Q$77*O28","v":0},{"$f":"'6A Input'!R$77*P28","v":0},{"$f":"'6A Input'!S$77*Q28","v":0},{"$f":"'6A Input'!T$77*R28","v":0},{"$f":"'6A Input'!U$77*S28","v":0},{"$f":"'6A Input'!V$77*T28","v":0},{"$f":"'6A Input'!W$77*U28","v":0},{"$f":"'6A Input'!X$77*V28","v":0},{"$f":"'6A Input'!Y$77*W28","v":0},{"$f":"'6A Input'!Z$77*X28","v":0},{"$f":"'6A Input'!AA$77*Y28","v":0},{"$f":"'6A Input'!AB$77*Z28","v":0},{"$f":"'6A Input'!AC$77*AA28","v":0}]
[null,null,"20:00:00",{"$f":"'6A Input'!F$77*D29","v":0},{"$f":"'6A Input'!G$77*E29","v":0},{"$f":"'6A Input'!H$77*F29","v":0},{"$f":"'6A Input'!I$77*G29","v":0},{"$f":"'6A Input'!J$77*H29","v":0},{"$f":"'6A Input'!K$77*I29","v":0},{"$f":"'6A Input'!L$77*J29","v":0},{"$f":"'6A Input'!M$77*K29","v":0},{"$f":"'6A Input'!N$77*L29","v":0},{"$f":"'6A Input'!O$77*M29","v":0},{"$f":"'6A Input'!P$77*N29","v":0},{"$f":"'6A Input'!Q$77*O29","v":0},{"$f":"'6A Input'!R$77*P29","v":0},{"$f":"'6A Input'!S$77*Q29","v":0},{"$f":"'6A Input'!T$77*R29","v":0},{"$f":"'6A Input'!U$77*S29","v":0},{"$f":"'6A Input'!V$77*T29","v":0},{"$f":"'6A Input'!W$77*U29","v":0},{"$f":"'6A Input'!X$77*V29","v":0},{"$f":"'6A Input'!Y$77*W29","v":0},{"$f":"'6A Input'!Z$77*X29","v":0},{"$f":"'6A Input'!AA$77*Y29","v":0},{"$f":"'6A Input'!AB$77*Z29","v":0},{"$f":"'6A Input'!AC$77*AA29","v":0}]
[null,null,"21:00:00",{"$f":"'6A Input'!F$77*D30","v":0},{"$f":"'6A Input'!G$77*E30","v":0},{"$f":"'6A Input'!H$77*F30","v":0},{"$f":"'6A Input'!I$77*G30","v":0},{"$f":"'6A Input'!J$77*H30","v":0},{"$f":"'6A Input'!K$77*I30","v":0},{"$f":"'6A Input'!L$77*J30","v":0},{"$f":"'6A Input'!M$77*K30","v":0},{"$f":"'6A Input'!N$77*L30","v":0},{"$f":"'6A Input'!O$77*M30","v":0},{"$f":"'6A Input'!P$77*N30","v":0},{"$f":"'6A Input'!Q$77*O30","v":0},{"$f":"'6A Input'!R$77*P30","v":0},{"$f":"'6A Input'!S$77*Q30","v":0},{"$f":"'6A Input'!T$77*R30","v":0},{"$f":"'6A Input'!U$77*S30","v":0},{"$f":"'6A Input'!V$77*T30","v":0},{"$f":"'6A Input'!W$77*U30","v":0},{"$f":"'6A Input'!X$77*V30","v":0},{"$f":"'6A Input'!Y$77*W30","v":0},{"$f":"'6A Input'!Z$77*X30","v":0},{"$f":"'6A Input'!AA$77*Y30","v":0},{"$f":"'6A Input'!AB$77*Z30","v":0},{"$f":"'6A Input'!AC$77*AA30","v":0}]
[null,null,"22:00:00",{"$f":"'6A Input'!F$77*D31","v":0},{"$f":"'6A Input'!G$77*E31","v":0},{"$f":"'6A Input'!H$77*F31","v":0},{"$f":"'6A Input'!I$77*G31","v":0},{"$f":"'6A Input'!J$77*H31","v":0},{"$f":"'6A Input'!K$77*I31","v":0},{"$f":"'6A Input'!L$77*J31","v":0},{"$f":"'6A Input'!M$77*K31","v":0},{"$f":"'6A Input'!N$77*L31","v":0},{"$f":"'6A Input'!O$77*M31","v":0},{"$f":"'6A Input'!P$77*N31","v":0},{"$f":"'6A Input'!Q$77*O31","v":0},{"$f":"'6A Input'!R$77*P31","v":0},{"$f":"'6A Input'!S$77*Q31","v":0},{"$f":"'6A Input'!T$77*R31","v":0},{"$f":"'6A Input'!U$77*S31","v":0},{"$f":"'6A Input'!V$77*T31","v":0},{"$f":"'6A Input'!W$77*U31","v":0},{"$f":"'6A Input'!X$77*V31","v":0},{"$f":"'6A Input'!Y$77*W31","v":0},{"$f":"'6A Input'!Z$77*X31","v":0},{"$f":"'6A Input'!AA$77*Y31","v":0},{"$f":"'6A Input'!AB$77*Z31","v":0},{"$f":"'6A Input'!AC$77*AA31","v":0}]
[null,null,"23:00:00",{"$f":"'6A Input'!F$77*D32","v":0},{"$f":"'6A Input'!G$77*E32","v":0},{"$f":"'6A Input'!H$77*F32","v":0},{"$f":"'6A Input'!I$77*G32","v":0},{"$f":"'6A Input'!J$77*H32","v":0},{"$f":"'6A Input'!K$77*I32","v":0},{"$f":"'6A Input'!L$77*J32","v":0},{"$f":"'6A Input'!M$77*K32","v":0},{"$f":"'6A Input'!N$77*L32","v":0},{"$f":"'6A Input'!O$77*M32","v":0},{"$f":"'6A Input'!P$77*N32","v":0},{"$f":"'6A Input'!Q$77*O32","v":0},{"$f":"'6A Input'!R$77*P32","v":0},{"$f":"'6A Input'!S$77*Q32","v":0},{"$f":"'6A Input'!T$77*R32","v":0},{"$f":"'6A Input'!U$77*S32","v":0},{"$f":"'6A Input'!V$77*T32","v":0},{"$f":"'6A Input'!W$77*U32","v":0},{"$f":"'6A Input'!X$77*V32","v":0},{"$f":"'6A Input'!Y$77*W32","v":0},{"$f":"'6A Input'!Z$77*X32","v":0},{"$f":"'6A Input'!AA$77*Y32","v":0},{"$f":"'6A Input'!AB$77*Z32","v":0},{"$f":"'6A Input'!AC$77*AA32","v":0}]
[]
[]
[null,null,"Ahorro en costos de energía (%)"]
[null,null,"% de diferencia entre costos de energía entre la hora actual y la hora futura"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"IFERROR((D67-D38)/D38,0)","v":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,"01:00:00",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,"02:00:00",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,"03:00:00",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,"04:00:00",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,"05:00:00",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,"06:00:00",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,"07:00:00",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,"08:00:00",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,"09:00:00",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,"10:00:00",0,{"$f":"IFERROR((E77-E48)/E48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((T77-T48)/T48,0)","v":0},0,0,0,0,0,0,0]
[null,null,"11:00:00",{"$f":"IFERROR((D78-D49)/D49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"14:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"15:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"16:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"17:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"18:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"19:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((S88-S59)/S59,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"22:00:00",{"$f":"IFERROR((D89-D60)/D60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Cálculos de desplazamiento de energía"]
[]
[null,null,"Eelasticity"]
[null,null,"= (% de diferencia en precio)*(elasticidad del consumidor)*(demanda original de energía en la hora actual)"]
[null,null,"Elasticidad del consumidor",{"$f":"-'6A Input'!$C$74","v":1}]
[null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"D96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA96*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C129,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"SUM(D129:AA129)","v":0}]
[null,null,"01:00:00",{"$f":"D97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA97*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C130,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"02:00:00",{"$f":"D98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA98*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C131,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"03:00:00",{"$f":"D99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA99*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C132,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"04:00:00",{"$f":"D100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA100*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C133,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"05:00:00",{"$f":"D101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA101*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C134,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"06:00:00",{"$f":"D102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA102*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C135,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"07:00:00",{"$f":"D103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA103*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C136,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"08:00:00",{"$f":"D104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA104*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C137,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"09:00:00",{"$f":"D105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA105*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C138,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"10:00:00",{"$f":"D106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA106*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C139,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"11:00:00",{"$f":"D107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA107*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C140,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"12:00:00",{"$f":"D108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA108*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C141,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"13:00:00",{"$f":"D109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA109*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C142,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"14:00:00",{"$f":"D110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA110*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C143,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"15:00:00",{"$f":"D111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA111*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C144,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"16:00:00",{"$f":"D112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA112*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C145,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"17:00:00",{"$f":"D113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA113*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C146,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"18:00:00",{"$f":"D114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA114*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C147,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"19:00:00",{"$f":"D115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA115*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C148,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"20:00:00",{"$f":"D116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA116*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C149,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"21:00:00",{"$f":"D117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA117*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C150,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"22:00:00",{"$f":"D118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA118*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C151,'6A Input'!$C$8:$C$31,0))","v":0},0]
[null,null,"23:00:00",{"$f":"D119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"E119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"F119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"G119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"H119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"I119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"J119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"K119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"L119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"M119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"N119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"O119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"P119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Q119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"R119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"S119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"T119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"U119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"V119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"W119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"X119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Y119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"Z119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},{"$f":"AA119*$D$126*INDEX('6A Input'!$E$8:$E$31,MATCH($C152,'6A Input'!$C$8:$C$31,0))","v":0},0]
[]
[null,null,null,"Energía máximo desplazable según la elasticidad en orden de mayor a menor.",null,null,null,null,null,"Número de horas en las que se produce el cambio de kWh",null,null,null,null,null,"Demanda base en la hora actual menos la carga total desplazada tipo 1",null,null,null,null,null,null,"=Si EshiftAdd es <0, (energía actual desplazable)/número de horas en las que se produce el cambio. De lo contrario, carga máxima desplazable."]
[null,null,null,"EShiftOrder",null,null,null,null,null,"EShiftMaxNumber",null,null,null,null,null,"EShiftADD",null,null,null,null,null,null,"EShiftDIV"]
[null,null,"Hora Actual",1,2,3,4,5,null,1,2,3,4,5,null,1,2,3,4,5,null,null,1,2,3,4,5,"Total"]
[null,null,"00:00:00",{"$f":"MAX($D129:$AA129)","v":0},{"$f":"MAX(IF(D157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(E157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(F157>$D129:$AA129,$D129:$AA129,0))","v":0},{"$f":"MAX(IF(G157>$D129:$AA129,$D129:$AA129,0))","v":0},null,{"$f":"COUNTIF($D129:$AA129,D157)","v":24},24,24,24,24,null,{"$f":"'6B Calculos'!$AB9-D157*J157","v":0},{"$f":"P157-E157*K157","v":0},0,0,0,null,null,{"$f":"MAX(IF(P157<0,'6B Calculos'!$AB9/J157,D157))","v":0},{"$f":"MAX(IF(Q157<0,P157/K157,E157),0)","v":0},0,0,0,{"$f":"SUM(W157:AA157)","v":0}]
[null,null,"01:00:00",0,{"$f":"MAX(IF(D158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(E158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(F158>$D130:$AA130,$D130:$AA130,0))","v":0},{"$f":"MAX(IF(G158>$D130:$AA130,$D130:$AA130,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB10-D158*J158","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P158<0,'6B Calculos'!$AB10/J158,D158))","v":0},0,0,0,0,0]
[null,null,"02:00:00",0,{"$f":"MAX(IF(D159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(E159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(F159>$D131:$AA131,$D131:$AA131,0))","v":0},{"$f":"MAX(IF(G159>$D131:$AA131,$D131:$AA131,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB11-D159*J159","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P159<0,'6B Calculos'!$AB11/J159,D159))","v":0},0,0,0,0,0]
[null,null,"03:00:00",0,{"$f":"MAX(IF(D160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(E160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(F160>$D132:$AA132,$D132:$AA132,0))","v":0},{"$f":"MAX(IF(G160>$D132:$AA132,$D132:$AA132,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB12-D160*J160","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P160<0,'6B Calculos'!$AB12/J160,D160))","v":0},0,0,0,0,0]
[null,null,"04:00:00",0,{"$f":"MAX(IF(D161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(E161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(F161>$D133:$AA133,$D133:$AA133,0))","v":0},{"$f":"MAX(IF(G161>$D133:$AA133,$D133:$AA133,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB13-D161*J161","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P161<0,'6B Calculos'!$AB13/J161,D161))","v":0},0,0,0,0,0]
[null,null,"05:00:00",0,{"$f":"MAX(IF(D162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(E162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(F162>$D134:$AA134,$D134:$AA134,0))","v":0},{"$f":"MAX(IF(G162>$D134:$AA134,$D134:$AA134,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB14-D162*J162","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P162<0,'6B Calculos'!$AB14/J162,D162))","v":0},0,0,0,0,0]
[null,null,"06:00:00",0,{"$f":"MAX(IF(D163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(E163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(F163>$D135:$AA135,$D135:$AA135,0))","v":0},{"$f":"MAX(IF(G163>$D135:$AA135,$D135:$AA135,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB15-D163*J163","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P163<0,'6B Calculos'!$AB15/J163,D163))","v":0},0,0,0,0,0]
[null,null,"07:00:00",0,{"$f":"MAX(IF(D164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(E164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(F164>$D136:$AA136,$D136:$AA136,0))","v":0},{"$f":"MAX(IF(G164>$D136:$AA136,$D136:$AA136,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB16-D164*J164","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P164<0,'6B Calculos'!$AB16/J164,D164))","v":0},0,0,0,0,0]
[null,null,"08:00:00",0,{"$f":"MAX(IF(D165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(E165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(F165>$D137:$AA137,$D137:$AA137,0))","v":0},{"$f":"MAX(IF(G165>$D137:$AA137,$D137:$AA137,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB17-D165*J165","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P165<0,'6B Calculos'!$AB17/J165,D165))","v":0},0,0,0,0,0]
[null,null,"09:00:00",0,{"$f":"MAX(IF(D166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(E166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(F166>$D138:$AA138,$D138:$AA138,0))","v":0},{"$f":"MAX(IF(G166>$D138:$AA138,$D138:$AA138,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB18-D166*J166","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P166<0,'6B Calculos'!$AB18/J166,D166))","v":0},0,0,0,0,0]
[null,null,"10:00:00",0,{"$f":"MAX(IF(D167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(E167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(F167>$D139:$AA139,$D139:$AA139,0))","v":0},{"$f":"MAX(IF(G167>$D139:$AA139,$D139:$AA139,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB19-D167*J167","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P167<0,'6B Calculos'!$AB19/J167,D167))","v":0},0,0,0,0,0]
[null,null,"11:00:00",{"$f":"MAX($D140:$AA140)","v":0},{"$f":"MAX(IF(D168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(E168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(F168>$D140:$AA140,$D140:$AA140,0))","v":0},{"$f":"MAX(IF(G168>$D140:$AA140,$D140:$AA140,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB20-D168*J168","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P168<0,'6B Calculos'!$AB20/J168,D168))","v":0},0,0,0,0,0]
[null,null,"12:00:00",0,{"$f":"MAX(IF(D169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(E169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(F169>$D141:$AA141,$D141:$AA141,0))","v":0},{"$f":"MAX(IF(G169>$D141:$AA141,$D141:$AA141,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB21-D169*J169","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P169<0,'6B Calculos'!$AB21/J169,D169))","v":0},0,0,0,0,0]
[null,null,"13:00:00",0,{"$f":"MAX(IF(D170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(E170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(F170>$D142:$AA142,$D142:$AA142,0))","v":0},{"$f":"MAX(IF(G170>$D142:$AA142,$D142:$AA142,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB22-D170*J170","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P170<0,'6B Calculos'!$AB22/J170,D170))","v":0},0,0,0,0,0]
[null,null,"14:00:00",0,{"$f":"MAX(IF(D171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(E171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(F171>$D143:$AA143,$D143:$AA143,0))","v":0},{"$f":"MAX(IF(G171>$D143:$AA143,$D143:$AA143,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB23-D171*J171","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P171<0,'6B Calculos'!$AB23/J171,D171))","v":0},0,0,0,0,0]
[null,null,"15:00:00",0,{"$f":"MAX(IF(D172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(E172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(F172>$D144:$AA144,$D144:$AA144,0))","v":0},{"$f":"MAX(IF(G172>$D144:$AA144,$D144:$AA144,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB24-D172*J172","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P172<0,'6B Calculos'!$AB24/J172,D172))","v":0},0,0,0,0,0]
[null,null,"16:00:00",0,{"$f":"MAX(IF(D173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(E173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(F173>$D145:$AA145,$D145:$AA145,0))","v":0},{"$f":"MAX(IF(G173>$D145:$AA145,$D145:$AA145,0))","v":0},null,{"$f":"COUNTIF($D145:$AA145,D173)","v":24},24,24,24,24,null,{"$f":"'6B Calculos'!$AB25-D173*J173","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P173<0,'6B Calculos'!$AB25/J173,D173))","v":0},0,0,0,0,0]
[null,null,"17:00:00",0,{"$f":"MAX(IF(D174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(E174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(F174>$D146:$AA146,$D146:$AA146,0))","v":0},{"$f":"MAX(IF(G174>$D146:$AA146,$D146:$AA146,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB26-D174*J174","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P174<0,'6B Calculos'!$AB26/J174,D174))","v":0},0,0,0,0,0]
[null,null,"18:00:00",0,{"$f":"MAX(IF(D175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(E175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(F175>$D147:$AA147,$D147:$AA147,0))","v":0},{"$f":"MAX(IF(G175>$D147:$AA147,$D147:$AA147,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB27-D175*J175","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P175<0,'6B Calculos'!$AB27/J175,D175))","v":0},0,0,0,0,0]
[null,null,"19:00:00",0,{"$f":"MAX(IF(D176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(E176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(F176>$D148:$AA148,$D148:$AA148,0))","v":0},{"$f":"MAX(IF(G176>$D148:$AA148,$D148:$AA148,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB28-D176*J176","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P176<0,'6B Calculos'!$AB28/J176,D176))","v":0},0,0,0,0,0]
[null,null,"20:00:00",0,{"$f":"MAX(IF(D177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(E177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(F177>$D149:$AA149,$D149:$AA149,0))","v":0},{"$f":"MAX(IF(G177>$D149:$AA149,$D149:$AA149,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB29-D177*J177","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P177<0,'6B Calculos'!$AB29/J177,D177))","v":0},0,0,0,0,0]
[null,null,"21:00:00",0,{"$f":"MAX(IF(D178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(E178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(F178>$D150:$AA150,$D150:$AA150,0))","v":0},{"$f":"MAX(IF(G178>$D150:$AA150,$D150:$AA150,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB30-D178*J178","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P178<0,'6B Calculos'!$AB30/J178,D178))","v":0},0,0,0,0,0]
[null,null,"22:00:00",0,{"$f":"MAX(IF(D179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(E179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(F179>$D151:$AA151,$D151:$AA151,0))","v":0},{"$f":"MAX(IF(G179>$D151:$AA151,$D151:$AA151,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB31-D179*J179","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P179<0,'6B Calculos'!$AB31/J179,D179))","v":0},0,0,0,0,0]
[null,null,"23:00:00",0,{"$f":"MAX(IF(D180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(E180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(F180>$D152:$AA152,$D152:$AA152,0))","v":0},{"$f":"MAX(IF(G180>$D152:$AA152,$D152:$AA152,0))","v":0},null,24,24,24,24,24,null,{"$f":"'6B Calculos'!$AB32-D180*J180","v":0},0,0,0,0,null,null,{"$f":"MAX(IF(P180<0,'6B Calculos'!$AB32/J180,D180))","v":0},0,0,0,0,0]
[]
[]
[null,null,"Asignación de carga desplazada a las horas correctas "]
[null,null,"Hora Actual / Hora Futura","Objetivo a ser desplazado","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,null,"00:00:00",{"$f":"'6A Input'!F8","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D129=$D157,$W157,D129=$E157,$X157,D129=$F157,$Y157,D129=$G157,$Z157,D129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E129=$D157,$W157,E129=$E157,$X157,E129=$F157,$Y157,E129=$G157,$Z157,E129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F129=$D157,$W157,F129=$E157,$X157,F129=$F157,$Y157,F129=$G157,$Z157,F129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G129=$D157,$W157,G129=$E157,$X157,G129=$F157,$Y157,G129=$G157,$Z157,G129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H129=$D157,$W157,H129=$E157,$X157,H129=$F157,$Y157,H129=$G157,$Z157,H129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I129=$D157,$W157,I129=$E157,$X157,I129=$F157,$Y157,I129=$G157,$Z157,I129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J129=$D157,$W157,J129=$E157,$X157,J129=$F157,$Y157,J129=$G157,$Z157,J129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K129=$D157,$W157,K129=$E157,$X157,K129=$F157,$Y157,K129=$G157,$Z157,K129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L129=$D157,$W157,L129=$E157,$X157,L129=$F157,$Y157,L129=$G157,$Z157,L129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M129=$D157,$W157,M129=$E157,$X157,M129=$F157,$Y157,M129=$G157,$Z157,M129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N129=$D157,$W157,N129=$E157,$X157,N129=$F157,$Y157,N129=$G157,$Z157,N129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O129=$D157,$W157,O129=$E157,$X157,O129=$F157,$Y157,O129=$G157,$Z157,O129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P129=$D157,$W157,P129=$E157,$X157,P129=$F157,$Y157,P129=$G157,$Z157,P129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q129=$D157,$W157,Q129=$E157,$X157,Q129=$F157,$Y157,Q129=$G157,$Z157,Q129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R129=$D157,$W157,R129=$E157,$X157,R129=$F157,$Y157,R129=$G157,$Z157,R129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S129=$D157,$W157,S129=$E157,$X157,S129=$F157,$Y157,S129=$G157,$Z157,S129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T129=$D157,$W157,T129=$E157,$X157,T129=$F157,$Y157,T129=$G157,$Z157,T129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U129=$D157,$W157,U129=$E157,$X157,U129=$F157,$Y157,U129=$G157,$Z157,U129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V129=$D157,$W157,V129=$E157,$X157,V129=$F157,$Y157,V129=$G157,$Z157,V129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W129=$D157,$W157,W129=$E157,$X157,W129=$F157,$Y157,W129=$G157,$Z157,W129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X129=$D157,$W157,X129=$E157,$X157,X129=$F157,$Y157,X129=$G157,$Z157,X129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y129=$D157,$W157,Y129=$E157,$X157,Y129=$F157,$Y157,Y129=$G157,$Z157,Y129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z129=$D157,$W157,Z129=$E157,$X157,Z129=$F157,$Y157,Z129=$G157,$Z157,Z129=$H157,$AA157),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA129=$D157,$W157,AA129=$E157,$X157,AA129=$F157,$Y157,AA129=$G157,$Z157,AA129=$H157,$AA157),0)","v":0},{"$f":"SUM(E185:AB185)","v":0}]
[null,null,"01:00:00",{"$f":"'6A Input'!F9","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D130=$D158,$W158,D130=$E158,$X158,D130=$F158,$Y158,D130=$G158,$Z158,D130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E130=$D158,$W158,E130=$E158,$X158,E130=$F158,$Y158,E130=$G158,$Z158,E130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F130=$D158,$W158,F130=$E158,$X158,F130=$F158,$Y158,F130=$G158,$Z158,F130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G130=$D158,$W158,G130=$E158,$X158,G130=$F158,$Y158,G130=$G158,$Z158,G130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H130=$D158,$W158,H130=$E158,$X158,H130=$F158,$Y158,H130=$G158,$Z158,H130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I130=$D158,$W158,I130=$E158,$X158,I130=$F158,$Y158,I130=$G158,$Z158,I130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J130=$D158,$W158,J130=$E158,$X158,J130=$F158,$Y158,J130=$G158,$Z158,J130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K130=$D158,$W158,K130=$E158,$X158,K130=$F158,$Y158,K130=$G158,$Z158,K130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L130=$D158,$W158,L130=$E158,$X158,L130=$F158,$Y158,L130=$G158,$Z158,L130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M130=$D158,$W158,M130=$E158,$X158,M130=$F158,$Y158,M130=$G158,$Z158,M130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N130=$D158,$W158,N130=$E158,$X158,N130=$F158,$Y158,N130=$G158,$Z158,N130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O130=$D158,$W158,O130=$E158,$X158,O130=$F158,$Y158,O130=$G158,$Z158,O130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P130=$D158,$W158,P130=$E158,$X158,P130=$F158,$Y158,P130=$G158,$Z158,P130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q130=$D158,$W158,Q130=$E158,$X158,Q130=$F158,$Y158,Q130=$G158,$Z158,Q130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R130=$D158,$W158,R130=$E158,$X158,R130=$F158,$Y158,R130=$G158,$Z158,R130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S130=$D158,$W158,S130=$E158,$X158,S130=$F158,$Y158,S130=$G158,$Z158,S130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T130=$D158,$W158,T130=$E158,$X158,T130=$F158,$Y158,T130=$G158,$Z158,T130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U130=$D158,$W158,U130=$E158,$X158,U130=$F158,$Y158,U130=$G158,$Z158,U130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V130=$D158,$W158,V130=$E158,$X158,V130=$F158,$Y158,V130=$G158,$Z158,V130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W130=$D158,$W158,W130=$E158,$X158,W130=$F158,$Y158,W130=$G158,$Z158,W130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X130=$D158,$W158,X130=$E158,$X158,X130=$F158,$Y158,X130=$G158,$Z158,X130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y130=$D158,$W158,Y130=$E158,$X158,Y130=$F158,$Y158,Y130=$G158,$Z158,Y130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z130=$D158,$W158,Z130=$E158,$X158,Z130=$F158,$Y158,Z130=$G158,$Z158,Z130=$H158,$AA158),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA130=$D158,$W158,AA130=$E158,$X158,AA130=$F158,$Y158,AA130=$G158,$Z158,AA130=$H158,$AA158),0)","v":0},0]
[null,null,"02:00:00",{"$f":"'6A Input'!F10","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D131=$D159,$W159,D131=$E159,$X159,D131=$F159,$Y159,D131=$G159,$Z159,D131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E131=$D159,$W159,E131=$E159,$X159,E131=$F159,$Y159,E131=$G159,$Z159,E131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F131=$D159,$W159,F131=$E159,$X159,F131=$F159,$Y159,F131=$G159,$Z159,F131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G131=$D159,$W159,G131=$E159,$X159,G131=$F159,$Y159,G131=$G159,$Z159,G131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H131=$D159,$W159,H131=$E159,$X159,H131=$F159,$Y159,H131=$G159,$Z159,H131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I131=$D159,$W159,I131=$E159,$X159,I131=$F159,$Y159,I131=$G159,$Z159,I131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J131=$D159,$W159,J131=$E159,$X159,J131=$F159,$Y159,J131=$G159,$Z159,J131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K131=$D159,$W159,K131=$E159,$X159,K131=$F159,$Y159,K131=$G159,$Z159,K131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L131=$D159,$W159,L131=$E159,$X159,L131=$F159,$Y159,L131=$G159,$Z159,L131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M131=$D159,$W159,M131=$E159,$X159,M131=$F159,$Y159,M131=$G159,$Z159,M131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N131=$D159,$W159,N131=$E159,$X159,N131=$F159,$Y159,N131=$G159,$Z159,N131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O131=$D159,$W159,O131=$E159,$X159,O131=$F159,$Y159,O131=$G159,$Z159,O131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P131=$D159,$W159,P131=$E159,$X159,P131=$F159,$Y159,P131=$G159,$Z159,P131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q131=$D159,$W159,Q131=$E159,$X159,Q131=$F159,$Y159,Q131=$G159,$Z159,Q131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R131=$D159,$W159,R131=$E159,$X159,R131=$F159,$Y159,R131=$G159,$Z159,R131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S131=$D159,$W159,S131=$E159,$X159,S131=$F159,$Y159,S131=$G159,$Z159,S131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T131=$D159,$W159,T131=$E159,$X159,T131=$F159,$Y159,T131=$G159,$Z159,T131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U131=$D159,$W159,U131=$E159,$X159,U131=$F159,$Y159,U131=$G159,$Z159,U131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V131=$D159,$W159,V131=$E159,$X159,V131=$F159,$Y159,V131=$G159,$Z159,V131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W131=$D159,$W159,W131=$E159,$X159,W131=$F159,$Y159,W131=$G159,$Z159,W131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X131=$D159,$W159,X131=$E159,$X159,X131=$F159,$Y159,X131=$G159,$Z159,X131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y131=$D159,$W159,Y131=$E159,$X159,Y131=$F159,$Y159,Y131=$G159,$Z159,Y131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z131=$D159,$W159,Z131=$E159,$X159,Z131=$F159,$Y159,Z131=$G159,$Z159,Z131=$H159,$AA159),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA131=$D159,$W159,AA131=$E159,$X159,AA131=$F159,$Y159,AA131=$G159,$Z159,AA131=$H159,$AA159),0)","v":0},0]
[null,null,"03:00:00",{"$f":"'6A Input'!F11","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D132=$D160,$W160,D132=$E160,$X160,D132=$F160,$Y160,D132=$G160,$Z160,D132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E132=$D160,$W160,E132=$E160,$X160,E132=$F160,$Y160,E132=$G160,$Z160,E132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F132=$D160,$W160,F132=$E160,$X160,F132=$F160,$Y160,F132=$G160,$Z160,F132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G132=$D160,$W160,G132=$E160,$X160,G132=$F160,$Y160,G132=$G160,$Z160,G132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H132=$D160,$W160,H132=$E160,$X160,H132=$F160,$Y160,H132=$G160,$Z160,H132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I132=$D160,$W160,I132=$E160,$X160,I132=$F160,$Y160,I132=$G160,$Z160,I132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J132=$D160,$W160,J132=$E160,$X160,J132=$F160,$Y160,J132=$G160,$Z160,J132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K132=$D160,$W160,K132=$E160,$X160,K132=$F160,$Y160,K132=$G160,$Z160,K132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L132=$D160,$W160,L132=$E160,$X160,L132=$F160,$Y160,L132=$G160,$Z160,L132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M132=$D160,$W160,M132=$E160,$X160,M132=$F160,$Y160,M132=$G160,$Z160,M132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N132=$D160,$W160,N132=$E160,$X160,N132=$F160,$Y160,N132=$G160,$Z160,N132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O132=$D160,$W160,O132=$E160,$X160,O132=$F160,$Y160,O132=$G160,$Z160,O132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P132=$D160,$W160,P132=$E160,$X160,P132=$F160,$Y160,P132=$G160,$Z160,P132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q132=$D160,$W160,Q132=$E160,$X160,Q132=$F160,$Y160,Q132=$G160,$Z160,Q132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R132=$D160,$W160,R132=$E160,$X160,R132=$F160,$Y160,R132=$G160,$Z160,R132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S132=$D160,$W160,S132=$E160,$X160,S132=$F160,$Y160,S132=$G160,$Z160,S132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T132=$D160,$W160,T132=$E160,$X160,T132=$F160,$Y160,T132=$G160,$Z160,T132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U132=$D160,$W160,U132=$E160,$X160,U132=$F160,$Y160,U132=$G160,$Z160,U132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V132=$D160,$W160,V132=$E160,$X160,V132=$F160,$Y160,V132=$G160,$Z160,V132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W132=$D160,$W160,W132=$E160,$X160,W132=$F160,$Y160,W132=$G160,$Z160,W132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X132=$D160,$W160,X132=$E160,$X160,X132=$F160,$Y160,X132=$G160,$Z160,X132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y132=$D160,$W160,Y132=$E160,$X160,Y132=$F160,$Y160,Y132=$G160,$Z160,Y132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z132=$D160,$W160,Z132=$E160,$X160,Z132=$F160,$Y160,Z132=$G160,$Z160,Z132=$H160,$AA160),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA132=$D160,$W160,AA132=$E160,$X160,AA132=$F160,$Y160,AA132=$G160,$Z160,AA132=$H160,$AA160),0)","v":0},0]
[null,null,"04:00:00",{"$f":"'6A Input'!F12","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D133=$D161,$W161,D133=$E161,$X161,D133=$F161,$Y161,D133=$G161,$Z161,D133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E133=$D161,$W161,E133=$E161,$X161,E133=$F161,$Y161,E133=$G161,$Z161,E133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F133=$D161,$W161,F133=$E161,$X161,F133=$F161,$Y161,F133=$G161,$Z161,F133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G133=$D161,$W161,G133=$E161,$X161,G133=$F161,$Y161,G133=$G161,$Z161,G133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H133=$D161,$W161,H133=$E161,$X161,H133=$F161,$Y161,H133=$G161,$Z161,H133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I133=$D161,$W161,I133=$E161,$X161,I133=$F161,$Y161,I133=$G161,$Z161,I133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J133=$D161,$W161,J133=$E161,$X161,J133=$F161,$Y161,J133=$G161,$Z161,J133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K133=$D161,$W161,K133=$E161,$X161,K133=$F161,$Y161,K133=$G161,$Z161,K133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L133=$D161,$W161,L133=$E161,$X161,L133=$F161,$Y161,L133=$G161,$Z161,L133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M133=$D161,$W161,M133=$E161,$X161,M133=$F161,$Y161,M133=$G161,$Z161,M133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N133=$D161,$W161,N133=$E161,$X161,N133=$F161,$Y161,N133=$G161,$Z161,N133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O133=$D161,$W161,O133=$E161,$X161,O133=$F161,$Y161,O133=$G161,$Z161,O133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P133=$D161,$W161,P133=$E161,$X161,P133=$F161,$Y161,P133=$G161,$Z161,P133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q133=$D161,$W161,Q133=$E161,$X161,Q133=$F161,$Y161,Q133=$G161,$Z161,Q133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R133=$D161,$W161,R133=$E161,$X161,R133=$F161,$Y161,R133=$G161,$Z161,R133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S133=$D161,$W161,S133=$E161,$X161,S133=$F161,$Y161,S133=$G161,$Z161,S133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T133=$D161,$W161,T133=$E161,$X161,T133=$F161,$Y161,T133=$G161,$Z161,T133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U133=$D161,$W161,U133=$E161,$X161,U133=$F161,$Y161,U133=$G161,$Z161,U133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V133=$D161,$W161,V133=$E161,$X161,V133=$F161,$Y161,V133=$G161,$Z161,V133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W133=$D161,$W161,W133=$E161,$X161,W133=$F161,$Y161,W133=$G161,$Z161,W133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X133=$D161,$W161,X133=$E161,$X161,X133=$F161,$Y161,X133=$G161,$Z161,X133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y133=$D161,$W161,Y133=$E161,$X161,Y133=$F161,$Y161,Y133=$G161,$Z161,Y133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z133=$D161,$W161,Z133=$E161,$X161,Z133=$F161,$Y161,Z133=$G161,$Z161,Z133=$H161,$AA161),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA133=$D161,$W161,AA133=$E161,$X161,AA133=$F161,$Y161,AA133=$G161,$Z161,AA133=$H161,$AA161),0)","v":0},0]
[null,null,"05:00:00",{"$f":"'6A Input'!F13","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D134=$D162,$W162,D134=$E162,$X162,D134=$F162,$Y162,D134=$G162,$Z162,D134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E134=$D162,$W162,E134=$E162,$X162,E134=$F162,$Y162,E134=$G162,$Z162,E134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F134=$D162,$W162,F134=$E162,$X162,F134=$F162,$Y162,F134=$G162,$Z162,F134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G134=$D162,$W162,G134=$E162,$X162,G134=$F162,$Y162,G134=$G162,$Z162,G134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H134=$D162,$W162,H134=$E162,$X162,H134=$F162,$Y162,H134=$G162,$Z162,H134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I134=$D162,$W162,I134=$E162,$X162,I134=$F162,$Y162,I134=$G162,$Z162,I134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J134=$D162,$W162,J134=$E162,$X162,J134=$F162,$Y162,J134=$G162,$Z162,J134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K134=$D162,$W162,K134=$E162,$X162,K134=$F162,$Y162,K134=$G162,$Z162,K134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L134=$D162,$W162,L134=$E162,$X162,L134=$F162,$Y162,L134=$G162,$Z162,L134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M134=$D162,$W162,M134=$E162,$X162,M134=$F162,$Y162,M134=$G162,$Z162,M134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N134=$D162,$W162,N134=$E162,$X162,N134=$F162,$Y162,N134=$G162,$Z162,N134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O134=$D162,$W162,O134=$E162,$X162,O134=$F162,$Y162,O134=$G162,$Z162,O134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P134=$D162,$W162,P134=$E162,$X162,P134=$F162,$Y162,P134=$G162,$Z162,P134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q134=$D162,$W162,Q134=$E162,$X162,Q134=$F162,$Y162,Q134=$G162,$Z162,Q134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R134=$D162,$W162,R134=$E162,$X162,R134=$F162,$Y162,R134=$G162,$Z162,R134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S134=$D162,$W162,S134=$E162,$X162,S134=$F162,$Y162,S134=$G162,$Z162,S134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T134=$D162,$W162,T134=$E162,$X162,T134=$F162,$Y162,T134=$G162,$Z162,T134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U134=$D162,$W162,U134=$E162,$X162,U134=$F162,$Y162,U134=$G162,$Z162,U134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V134=$D162,$W162,V134=$E162,$X162,V134=$F162,$Y162,V134=$G162,$Z162,V134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W134=$D162,$W162,W134=$E162,$X162,W134=$F162,$Y162,W134=$G162,$Z162,W134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X134=$D162,$W162,X134=$E162,$X162,X134=$F162,$Y162,X134=$G162,$Z162,X134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y134=$D162,$W162,Y134=$E162,$X162,Y134=$F162,$Y162,Y134=$G162,$Z162,Y134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z134=$D162,$W162,Z134=$E162,$X162,Z134=$F162,$Y162,Z134=$G162,$Z162,Z134=$H162,$AA162),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA134=$D162,$W162,AA134=$E162,$X162,AA134=$F162,$Y162,AA134=$G162,$Z162,AA134=$H162,$AA162),0)","v":0},0]
[null,null,"06:00:00",{"$f":"'6A Input'!F14","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D135=$D163,$W163,D135=$E163,$X163,D135=$F163,$Y163,D135=$G163,$Z163,D135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E135=$D163,$W163,E135=$E163,$X163,E135=$F163,$Y163,E135=$G163,$Z163,E135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F135=$D163,$W163,F135=$E163,$X163,F135=$F163,$Y163,F135=$G163,$Z163,F135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G135=$D163,$W163,G135=$E163,$X163,G135=$F163,$Y163,G135=$G163,$Z163,G135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H135=$D163,$W163,H135=$E163,$X163,H135=$F163,$Y163,H135=$G163,$Z163,H135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I135=$D163,$W163,I135=$E163,$X163,I135=$F163,$Y163,I135=$G163,$Z163,I135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J135=$D163,$W163,J135=$E163,$X163,J135=$F163,$Y163,J135=$G163,$Z163,J135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K135=$D163,$W163,K135=$E163,$X163,K135=$F163,$Y163,K135=$G163,$Z163,K135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L135=$D163,$W163,L135=$E163,$X163,L135=$F163,$Y163,L135=$G163,$Z163,L135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M135=$D163,$W163,M135=$E163,$X163,M135=$F163,$Y163,M135=$G163,$Z163,M135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N135=$D163,$W163,N135=$E163,$X163,N135=$F163,$Y163,N135=$G163,$Z163,N135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O135=$D163,$W163,O135=$E163,$X163,O135=$F163,$Y163,O135=$G163,$Z163,O135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P135=$D163,$W163,P135=$E163,$X163,P135=$F163,$Y163,P135=$G163,$Z163,P135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q135=$D163,$W163,Q135=$E163,$X163,Q135=$F163,$Y163,Q135=$G163,$Z163,Q135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R135=$D163,$W163,R135=$E163,$X163,R135=$F163,$Y163,R135=$G163,$Z163,R135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S135=$D163,$W163,S135=$E163,$X163,S135=$F163,$Y163,S135=$G163,$Z163,S135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T135=$D163,$W163,T135=$E163,$X163,T135=$F163,$Y163,T135=$G163,$Z163,T135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U135=$D163,$W163,U135=$E163,$X163,U135=$F163,$Y163,U135=$G163,$Z163,U135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V135=$D163,$W163,V135=$E163,$X163,V135=$F163,$Y163,V135=$G163,$Z163,V135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W135=$D163,$W163,W135=$E163,$X163,W135=$F163,$Y163,W135=$G163,$Z163,W135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X135=$D163,$W163,X135=$E163,$X163,X135=$F163,$Y163,X135=$G163,$Z163,X135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y135=$D163,$W163,Y135=$E163,$X163,Y135=$F163,$Y163,Y135=$G163,$Z163,Y135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z135=$D163,$W163,Z135=$E163,$X163,Z135=$F163,$Y163,Z135=$G163,$Z163,Z135=$H163,$AA163),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA135=$D163,$W163,AA135=$E163,$X163,AA135=$F163,$Y163,AA135=$G163,$Z163,AA135=$H163,$AA163),0)","v":0},0]
[null,null,"07:00:00",{"$f":"'6A Input'!F15","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D136=$D164,$W164,D136=$E164,$X164,D136=$F164,$Y164,D136=$G164,$Z164,D136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E136=$D164,$W164,E136=$E164,$X164,E136=$F164,$Y164,E136=$G164,$Z164,E136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F136=$D164,$W164,F136=$E164,$X164,F136=$F164,$Y164,F136=$G164,$Z164,F136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G136=$D164,$W164,G136=$E164,$X164,G136=$F164,$Y164,G136=$G164,$Z164,G136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H136=$D164,$W164,H136=$E164,$X164,H136=$F164,$Y164,H136=$G164,$Z164,H136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I136=$D164,$W164,I136=$E164,$X164,I136=$F164,$Y164,I136=$G164,$Z164,I136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J136=$D164,$W164,J136=$E164,$X164,J136=$F164,$Y164,J136=$G164,$Z164,J136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K136=$D164,$W164,K136=$E164,$X164,K136=$F164,$Y164,K136=$G164,$Z164,K136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L136=$D164,$W164,L136=$E164,$X164,L136=$F164,$Y164,L136=$G164,$Z164,L136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M136=$D164,$W164,M136=$E164,$X164,M136=$F164,$Y164,M136=$G164,$Z164,M136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N136=$D164,$W164,N136=$E164,$X164,N136=$F164,$Y164,N136=$G164,$Z164,N136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O136=$D164,$W164,O136=$E164,$X164,O136=$F164,$Y164,O136=$G164,$Z164,O136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P136=$D164,$W164,P136=$E164,$X164,P136=$F164,$Y164,P136=$G164,$Z164,P136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q136=$D164,$W164,Q136=$E164,$X164,Q136=$F164,$Y164,Q136=$G164,$Z164,Q136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R136=$D164,$W164,R136=$E164,$X164,R136=$F164,$Y164,R136=$G164,$Z164,R136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S136=$D164,$W164,S136=$E164,$X164,S136=$F164,$Y164,S136=$G164,$Z164,S136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T136=$D164,$W164,T136=$E164,$X164,T136=$F164,$Y164,T136=$G164,$Z164,T136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U136=$D164,$W164,U136=$E164,$X164,U136=$F164,$Y164,U136=$G164,$Z164,U136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V136=$D164,$W164,V136=$E164,$X164,V136=$F164,$Y164,V136=$G164,$Z164,V136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W136=$D164,$W164,W136=$E164,$X164,W136=$F164,$Y164,W136=$G164,$Z164,W136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X136=$D164,$W164,X136=$E164,$X164,X136=$F164,$Y164,X136=$G164,$Z164,X136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y136=$D164,$W164,Y136=$E164,$X164,Y136=$F164,$Y164,Y136=$G164,$Z164,Y136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z136=$D164,$W164,Z136=$E164,$X164,Z136=$F164,$Y164,Z136=$G164,$Z164,Z136=$H164,$AA164),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA136=$D164,$W164,AA136=$E164,$X164,AA136=$F164,$Y164,AA136=$G164,$Z164,AA136=$H164,$AA164),0)","v":0},0]
[null,null,"08:00:00",{"$f":"'6A Input'!F16","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D137=$D165,$W165,D137=$E165,$X165,D137=$F165,$Y165,D137=$G165,$Z165,D137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E137=$D165,$W165,E137=$E165,$X165,E137=$F165,$Y165,E137=$G165,$Z165,E137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F137=$D165,$W165,F137=$E165,$X165,F137=$F165,$Y165,F137=$G165,$Z165,F137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G137=$D165,$W165,G137=$E165,$X165,G137=$F165,$Y165,G137=$G165,$Z165,G137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H137=$D165,$W165,H137=$E165,$X165,H137=$F165,$Y165,H137=$G165,$Z165,H137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I137=$D165,$W165,I137=$E165,$X165,I137=$F165,$Y165,I137=$G165,$Z165,I137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J137=$D165,$W165,J137=$E165,$X165,J137=$F165,$Y165,J137=$G165,$Z165,J137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K137=$D165,$W165,K137=$E165,$X165,K137=$F165,$Y165,K137=$G165,$Z165,K137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L137=$D165,$W165,L137=$E165,$X165,L137=$F165,$Y165,L137=$G165,$Z165,L137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M137=$D165,$W165,M137=$E165,$X165,M137=$F165,$Y165,M137=$G165,$Z165,M137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N137=$D165,$W165,N137=$E165,$X165,N137=$F165,$Y165,N137=$G165,$Z165,N137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O137=$D165,$W165,O137=$E165,$X165,O137=$F165,$Y165,O137=$G165,$Z165,O137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P137=$D165,$W165,P137=$E165,$X165,P137=$F165,$Y165,P137=$G165,$Z165,P137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q137=$D165,$W165,Q137=$E165,$X165,Q137=$F165,$Y165,Q137=$G165,$Z165,Q137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R137=$D165,$W165,R137=$E165,$X165,R137=$F165,$Y165,R137=$G165,$Z165,R137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S137=$D165,$W165,S137=$E165,$X165,S137=$F165,$Y165,S137=$G165,$Z165,S137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T137=$D165,$W165,T137=$E165,$X165,T137=$F165,$Y165,T137=$G165,$Z165,T137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U137=$D165,$W165,U137=$E165,$X165,U137=$F165,$Y165,U137=$G165,$Z165,U137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V137=$D165,$W165,V137=$E165,$X165,V137=$F165,$Y165,V137=$G165,$Z165,V137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W137=$D165,$W165,W137=$E165,$X165,W137=$F165,$Y165,W137=$G165,$Z165,W137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X137=$D165,$W165,X137=$E165,$X165,X137=$F165,$Y165,X137=$G165,$Z165,X137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y137=$D165,$W165,Y137=$E165,$X165,Y137=$F165,$Y165,Y137=$G165,$Z165,Y137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z137=$D165,$W165,Z137=$E165,$X165,Z137=$F165,$Y165,Z137=$G165,$Z165,Z137=$H165,$AA165),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA137=$D165,$W165,AA137=$E165,$X165,AA137=$F165,$Y165,AA137=$G165,$Z165,AA137=$H165,$AA165),0)","v":0},0]
[null,null,"09:00:00",{"$f":"'6A Input'!F17","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D138=$D166,$W166,D138=$E166,$X166,D138=$F166,$Y166,D138=$G166,$Z166,D138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E138=$D166,$W166,E138=$E166,$X166,E138=$F166,$Y166,E138=$G166,$Z166,E138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F138=$D166,$W166,F138=$E166,$X166,F138=$F166,$Y166,F138=$G166,$Z166,F138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G138=$D166,$W166,G138=$E166,$X166,G138=$F166,$Y166,G138=$G166,$Z166,G138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H138=$D166,$W166,H138=$E166,$X166,H138=$F166,$Y166,H138=$G166,$Z166,H138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I138=$D166,$W166,I138=$E166,$X166,I138=$F166,$Y166,I138=$G166,$Z166,I138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J138=$D166,$W166,J138=$E166,$X166,J138=$F166,$Y166,J138=$G166,$Z166,J138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K138=$D166,$W166,K138=$E166,$X166,K138=$F166,$Y166,K138=$G166,$Z166,K138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L138=$D166,$W166,L138=$E166,$X166,L138=$F166,$Y166,L138=$G166,$Z166,L138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M138=$D166,$W166,M138=$E166,$X166,M138=$F166,$Y166,M138=$G166,$Z166,M138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N138=$D166,$W166,N138=$E166,$X166,N138=$F166,$Y166,N138=$G166,$Z166,N138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O138=$D166,$W166,O138=$E166,$X166,O138=$F166,$Y166,O138=$G166,$Z166,O138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P138=$D166,$W166,P138=$E166,$X166,P138=$F166,$Y166,P138=$G166,$Z166,P138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q138=$D166,$W166,Q138=$E166,$X166,Q138=$F166,$Y166,Q138=$G166,$Z166,Q138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R138=$D166,$W166,R138=$E166,$X166,R138=$F166,$Y166,R138=$G166,$Z166,R138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S138=$D166,$W166,S138=$E166,$X166,S138=$F166,$Y166,S138=$G166,$Z166,S138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T138=$D166,$W166,T138=$E166,$X166,T138=$F166,$Y166,T138=$G166,$Z166,T138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U138=$D166,$W166,U138=$E166,$X166,U138=$F166,$Y166,U138=$G166,$Z166,U138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V138=$D166,$W166,V138=$E166,$X166,V138=$F166,$Y166,V138=$G166,$Z166,V138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W138=$D166,$W166,W138=$E166,$X166,W138=$F166,$Y166,W138=$G166,$Z166,W138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X138=$D166,$W166,X138=$E166,$X166,X138=$F166,$Y166,X138=$G166,$Z166,X138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y138=$D166,$W166,Y138=$E166,$X166,Y138=$F166,$Y166,Y138=$G166,$Z166,Y138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z138=$D166,$W166,Z138=$E166,$X166,Z138=$F166,$Y166,Z138=$G166,$Z166,Z138=$H166,$AA166),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA138=$D166,$W166,AA138=$E166,$X166,AA138=$F166,$Y166,AA138=$G166,$Z166,AA138=$H166,$AA166),0)","v":0},0]
[null,null,"10:00:00",{"$f":"'6A Input'!F18","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D139=$D167,$W167,D139=$E167,$X167,D139=$F167,$Y167,D139=$G167,$Z167,D139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E139=$D167,$W167,E139=$E167,$X167,E139=$F167,$Y167,E139=$G167,$Z167,E139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F139=$D167,$W167,F139=$E167,$X167,F139=$F167,$Y167,F139=$G167,$Z167,F139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G139=$D167,$W167,G139=$E167,$X167,G139=$F167,$Y167,G139=$G167,$Z167,G139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H139=$D167,$W167,H139=$E167,$X167,H139=$F167,$Y167,H139=$G167,$Z167,H139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I139=$D167,$W167,I139=$E167,$X167,I139=$F167,$Y167,I139=$G167,$Z167,I139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J139=$D167,$W167,J139=$E167,$X167,J139=$F167,$Y167,J139=$G167,$Z167,J139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K139=$D167,$W167,K139=$E167,$X167,K139=$F167,$Y167,K139=$G167,$Z167,K139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L139=$D167,$W167,L139=$E167,$X167,L139=$F167,$Y167,L139=$G167,$Z167,L139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M139=$D167,$W167,M139=$E167,$X167,M139=$F167,$Y167,M139=$G167,$Z167,M139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N139=$D167,$W167,N139=$E167,$X167,N139=$F167,$Y167,N139=$G167,$Z167,N139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O139=$D167,$W167,O139=$E167,$X167,O139=$F167,$Y167,O139=$G167,$Z167,O139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P139=$D167,$W167,P139=$E167,$X167,P139=$F167,$Y167,P139=$G167,$Z167,P139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q139=$D167,$W167,Q139=$E167,$X167,Q139=$F167,$Y167,Q139=$G167,$Z167,Q139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R139=$D167,$W167,R139=$E167,$X167,R139=$F167,$Y167,R139=$G167,$Z167,R139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S139=$D167,$W167,S139=$E167,$X167,S139=$F167,$Y167,S139=$G167,$Z167,S139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T139=$D167,$W167,T139=$E167,$X167,T139=$F167,$Y167,T139=$G167,$Z167,T139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U139=$D167,$W167,U139=$E167,$X167,U139=$F167,$Y167,U139=$G167,$Z167,U139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V139=$D167,$W167,V139=$E167,$X167,V139=$F167,$Y167,V139=$G167,$Z167,V139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W139=$D167,$W167,W139=$E167,$X167,W139=$F167,$Y167,W139=$G167,$Z167,W139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X139=$D167,$W167,X139=$E167,$X167,X139=$F167,$Y167,X139=$G167,$Z167,X139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y139=$D167,$W167,Y139=$E167,$X167,Y139=$F167,$Y167,Y139=$G167,$Z167,Y139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z139=$D167,$W167,Z139=$E167,$X167,Z139=$F167,$Y167,Z139=$G167,$Z167,Z139=$H167,$AA167),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA139=$D167,$W167,AA139=$E167,$X167,AA139=$F167,$Y167,AA139=$G167,$Z167,AA139=$H167,$AA167),0)","v":0},0]
[null,null,"11:00:00",{"$f":"'6A Input'!F19","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D140=$D168,$W168,D140=$E168,$X168,D140=$F168,$Y168,D140=$G168,$Z168,D140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E140=$D168,$W168,E140=$E168,$X168,E140=$F168,$Y168,E140=$G168,$Z168,E140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F140=$D168,$W168,F140=$E168,$X168,F140=$F168,$Y168,F140=$G168,$Z168,F140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G140=$D168,$W168,G140=$E168,$X168,G140=$F168,$Y168,G140=$G168,$Z168,G140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H140=$D168,$W168,H140=$E168,$X168,H140=$F168,$Y168,H140=$G168,$Z168,H140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I140=$D168,$W168,I140=$E168,$X168,I140=$F168,$Y168,I140=$G168,$Z168,I140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J140=$D168,$W168,J140=$E168,$X168,J140=$F168,$Y168,J140=$G168,$Z168,J140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K140=$D168,$W168,K140=$E168,$X168,K140=$F168,$Y168,K140=$G168,$Z168,K140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L140=$D168,$W168,L140=$E168,$X168,L140=$F168,$Y168,L140=$G168,$Z168,L140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M140=$D168,$W168,M140=$E168,$X168,M140=$F168,$Y168,M140=$G168,$Z168,M140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N140=$D168,$W168,N140=$E168,$X168,N140=$F168,$Y168,N140=$G168,$Z168,N140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O140=$D168,$W168,O140=$E168,$X168,O140=$F168,$Y168,O140=$G168,$Z168,O140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P140=$D168,$W168,P140=$E168,$X168,P140=$F168,$Y168,P140=$G168,$Z168,P140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q140=$D168,$W168,Q140=$E168,$X168,Q140=$F168,$Y168,Q140=$G168,$Z168,Q140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R140=$D168,$W168,R140=$E168,$X168,R140=$F168,$Y168,R140=$G168,$Z168,R140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S140=$D168,$W168,S140=$E168,$X168,S140=$F168,$Y168,S140=$G168,$Z168,S140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T140=$D168,$W168,T140=$E168,$X168,T140=$F168,$Y168,T140=$G168,$Z168,T140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U140=$D168,$W168,U140=$E168,$X168,U140=$F168,$Y168,U140=$G168,$Z168,U140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V140=$D168,$W168,V140=$E168,$X168,V140=$F168,$Y168,V140=$G168,$Z168,V140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W140=$D168,$W168,W140=$E168,$X168,W140=$F168,$Y168,W140=$G168,$Z168,W140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X140=$D168,$W168,X140=$E168,$X168,X140=$F168,$Y168,X140=$G168,$Z168,X140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y140=$D168,$W168,Y140=$E168,$X168,Y140=$F168,$Y168,Y140=$G168,$Z168,Y140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z140=$D168,$W168,Z140=$E168,$X168,Z140=$F168,$Y168,Z140=$G168,$Z168,Z140=$H168,$AA168),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA140=$D168,$W168,AA140=$E168,$X168,AA140=$F168,$Y168,AA140=$G168,$Z168,AA140=$H168,$AA168),0)","v":0},0]
[null,null,"12:00:00",{"$f":"'6A Input'!F20","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D141=$D169,$W169,D141=$E169,$X169,D141=$F169,$Y169,D141=$G169,$Z169,D141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E141=$D169,$W169,E141=$E169,$X169,E141=$F169,$Y169,E141=$G169,$Z169,E141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F141=$D169,$W169,F141=$E169,$X169,F141=$F169,$Y169,F141=$G169,$Z169,F141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G141=$D169,$W169,G141=$E169,$X169,G141=$F169,$Y169,G141=$G169,$Z169,G141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H141=$D169,$W169,H141=$E169,$X169,H141=$F169,$Y169,H141=$G169,$Z169,H141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I141=$D169,$W169,I141=$E169,$X169,I141=$F169,$Y169,I141=$G169,$Z169,I141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J141=$D169,$W169,J141=$E169,$X169,J141=$F169,$Y169,J141=$G169,$Z169,J141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K141=$D169,$W169,K141=$E169,$X169,K141=$F169,$Y169,K141=$G169,$Z169,K141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L141=$D169,$W169,L141=$E169,$X169,L141=$F169,$Y169,L141=$G169,$Z169,L141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M141=$D169,$W169,M141=$E169,$X169,M141=$F169,$Y169,M141=$G169,$Z169,M141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N141=$D169,$W169,N141=$E169,$X169,N141=$F169,$Y169,N141=$G169,$Z169,N141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O141=$D169,$W169,O141=$E169,$X169,O141=$F169,$Y169,O141=$G169,$Z169,O141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P141=$D169,$W169,P141=$E169,$X169,P141=$F169,$Y169,P141=$G169,$Z169,P141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q141=$D169,$W169,Q141=$E169,$X169,Q141=$F169,$Y169,Q141=$G169,$Z169,Q141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R141=$D169,$W169,R141=$E169,$X169,R141=$F169,$Y169,R141=$G169,$Z169,R141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S141=$D169,$W169,S141=$E169,$X169,S141=$F169,$Y169,S141=$G169,$Z169,S141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T141=$D169,$W169,T141=$E169,$X169,T141=$F169,$Y169,T141=$G169,$Z169,T141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U141=$D169,$W169,U141=$E169,$X169,U141=$F169,$Y169,U141=$G169,$Z169,U141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V141=$D169,$W169,V141=$E169,$X169,V141=$F169,$Y169,V141=$G169,$Z169,V141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W141=$D169,$W169,W141=$E169,$X169,W141=$F169,$Y169,W141=$G169,$Z169,W141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X141=$D169,$W169,X141=$E169,$X169,X141=$F169,$Y169,X141=$G169,$Z169,X141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y141=$D169,$W169,Y141=$E169,$X169,Y141=$F169,$Y169,Y141=$G169,$Z169,Y141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z141=$D169,$W169,Z141=$E169,$X169,Z141=$F169,$Y169,Z141=$G169,$Z169,Z141=$H169,$AA169),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA141=$D169,$W169,AA141=$E169,$X169,AA141=$F169,$Y169,AA141=$G169,$Z169,AA141=$H169,$AA169),0)","v":0},0]
[null,null,"13:00:00",{"$f":"'6A Input'!F21","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D142=$D170,$W170,D142=$E170,$X170,D142=$F170,$Y170,D142=$G170,$Z170,D142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E142=$D170,$W170,E142=$E170,$X170,E142=$F170,$Y170,E142=$G170,$Z170,E142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F142=$D170,$W170,F142=$E170,$X170,F142=$F170,$Y170,F142=$G170,$Z170,F142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G142=$D170,$W170,G142=$E170,$X170,G142=$F170,$Y170,G142=$G170,$Z170,G142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H142=$D170,$W170,H142=$E170,$X170,H142=$F170,$Y170,H142=$G170,$Z170,H142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I142=$D170,$W170,I142=$E170,$X170,I142=$F170,$Y170,I142=$G170,$Z170,I142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J142=$D170,$W170,J142=$E170,$X170,J142=$F170,$Y170,J142=$G170,$Z170,J142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K142=$D170,$W170,K142=$E170,$X170,K142=$F170,$Y170,K142=$G170,$Z170,K142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L142=$D170,$W170,L142=$E170,$X170,L142=$F170,$Y170,L142=$G170,$Z170,L142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M142=$D170,$W170,M142=$E170,$X170,M142=$F170,$Y170,M142=$G170,$Z170,M142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N142=$D170,$W170,N142=$E170,$X170,N142=$F170,$Y170,N142=$G170,$Z170,N142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O142=$D170,$W170,O142=$E170,$X170,O142=$F170,$Y170,O142=$G170,$Z170,O142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P142=$D170,$W170,P142=$E170,$X170,P142=$F170,$Y170,P142=$G170,$Z170,P142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q142=$D170,$W170,Q142=$E170,$X170,Q142=$F170,$Y170,Q142=$G170,$Z170,Q142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R142=$D170,$W170,R142=$E170,$X170,R142=$F170,$Y170,R142=$G170,$Z170,R142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S142=$D170,$W170,S142=$E170,$X170,S142=$F170,$Y170,S142=$G170,$Z170,S142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T142=$D170,$W170,T142=$E170,$X170,T142=$F170,$Y170,T142=$G170,$Z170,T142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U142=$D170,$W170,U142=$E170,$X170,U142=$F170,$Y170,U142=$G170,$Z170,U142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V142=$D170,$W170,V142=$E170,$X170,V142=$F170,$Y170,V142=$G170,$Z170,V142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W142=$D170,$W170,W142=$E170,$X170,W142=$F170,$Y170,W142=$G170,$Z170,W142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X142=$D170,$W170,X142=$E170,$X170,X142=$F170,$Y170,X142=$G170,$Z170,X142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y142=$D170,$W170,Y142=$E170,$X170,Y142=$F170,$Y170,Y142=$G170,$Z170,Y142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z142=$D170,$W170,Z142=$E170,$X170,Z142=$F170,$Y170,Z142=$G170,$Z170,Z142=$H170,$AA170),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA142=$D170,$W170,AA142=$E170,$X170,AA142=$F170,$Y170,AA142=$G170,$Z170,AA142=$H170,$AA170),0)","v":0},0]
[null,null,"14:00:00",{"$f":"'6A Input'!F22","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D143=$D171,$W171,D143=$E171,$X171,D143=$F171,$Y171,D143=$G171,$Z171,D143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E143=$D171,$W171,E143=$E171,$X171,E143=$F171,$Y171,E143=$G171,$Z171,E143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F143=$D171,$W171,F143=$E171,$X171,F143=$F171,$Y171,F143=$G171,$Z171,F143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G143=$D171,$W171,G143=$E171,$X171,G143=$F171,$Y171,G143=$G171,$Z171,G143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H143=$D171,$W171,H143=$E171,$X171,H143=$F171,$Y171,H143=$G171,$Z171,H143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I143=$D171,$W171,I143=$E171,$X171,I143=$F171,$Y171,I143=$G171,$Z171,I143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J143=$D171,$W171,J143=$E171,$X171,J143=$F171,$Y171,J143=$G171,$Z171,J143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K143=$D171,$W171,K143=$E171,$X171,K143=$F171,$Y171,K143=$G171,$Z171,K143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L143=$D171,$W171,L143=$E171,$X171,L143=$F171,$Y171,L143=$G171,$Z171,L143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M143=$D171,$W171,M143=$E171,$X171,M143=$F171,$Y171,M143=$G171,$Z171,M143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N143=$D171,$W171,N143=$E171,$X171,N143=$F171,$Y171,N143=$G171,$Z171,N143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O143=$D171,$W171,O143=$E171,$X171,O143=$F171,$Y171,O143=$G171,$Z171,O143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P143=$D171,$W171,P143=$E171,$X171,P143=$F171,$Y171,P143=$G171,$Z171,P143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q143=$D171,$W171,Q143=$E171,$X171,Q143=$F171,$Y171,Q143=$G171,$Z171,Q143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R143=$D171,$W171,R143=$E171,$X171,R143=$F171,$Y171,R143=$G171,$Z171,R143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S143=$D171,$W171,S143=$E171,$X171,S143=$F171,$Y171,S143=$G171,$Z171,S143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T143=$D171,$W171,T143=$E171,$X171,T143=$F171,$Y171,T143=$G171,$Z171,T143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U143=$D171,$W171,U143=$E171,$X171,U143=$F171,$Y171,U143=$G171,$Z171,U143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V143=$D171,$W171,V143=$E171,$X171,V143=$F171,$Y171,V143=$G171,$Z171,V143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W143=$D171,$W171,W143=$E171,$X171,W143=$F171,$Y171,W143=$G171,$Z171,W143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X143=$D171,$W171,X143=$E171,$X171,X143=$F171,$Y171,X143=$G171,$Z171,X143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y143=$D171,$W171,Y143=$E171,$X171,Y143=$F171,$Y171,Y143=$G171,$Z171,Y143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z143=$D171,$W171,Z143=$E171,$X171,Z143=$F171,$Y171,Z143=$G171,$Z171,Z143=$H171,$AA171),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA143=$D171,$W171,AA143=$E171,$X171,AA143=$F171,$Y171,AA143=$G171,$Z171,AA143=$H171,$AA171),0)","v":0},0]
[null,null,"15:00:00",{"$f":"'6A Input'!F23","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D144=$D172,$W172,D144=$E172,$X172,D144=$F172,$Y172,D144=$G172,$Z172,D144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E144=$D172,$W172,E144=$E172,$X172,E144=$F172,$Y172,E144=$G172,$Z172,E144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F144=$D172,$W172,F144=$E172,$X172,F144=$F172,$Y172,F144=$G172,$Z172,F144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G144=$D172,$W172,G144=$E172,$X172,G144=$F172,$Y172,G144=$G172,$Z172,G144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H144=$D172,$W172,H144=$E172,$X172,H144=$F172,$Y172,H144=$G172,$Z172,H144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I144=$D172,$W172,I144=$E172,$X172,I144=$F172,$Y172,I144=$G172,$Z172,I144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J144=$D172,$W172,J144=$E172,$X172,J144=$F172,$Y172,J144=$G172,$Z172,J144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K144=$D172,$W172,K144=$E172,$X172,K144=$F172,$Y172,K144=$G172,$Z172,K144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L144=$D172,$W172,L144=$E172,$X172,L144=$F172,$Y172,L144=$G172,$Z172,L144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M144=$D172,$W172,M144=$E172,$X172,M144=$F172,$Y172,M144=$G172,$Z172,M144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N144=$D172,$W172,N144=$E172,$X172,N144=$F172,$Y172,N144=$G172,$Z172,N144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O144=$D172,$W172,O144=$E172,$X172,O144=$F172,$Y172,O144=$G172,$Z172,O144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P144=$D172,$W172,P144=$E172,$X172,P144=$F172,$Y172,P144=$G172,$Z172,P144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q144=$D172,$W172,Q144=$E172,$X172,Q144=$F172,$Y172,Q144=$G172,$Z172,Q144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R144=$D172,$W172,R144=$E172,$X172,R144=$F172,$Y172,R144=$G172,$Z172,R144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S144=$D172,$W172,S144=$E172,$X172,S144=$F172,$Y172,S144=$G172,$Z172,S144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T144=$D172,$W172,T144=$E172,$X172,T144=$F172,$Y172,T144=$G172,$Z172,T144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U144=$D172,$W172,U144=$E172,$X172,U144=$F172,$Y172,U144=$G172,$Z172,U144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V144=$D172,$W172,V144=$E172,$X172,V144=$F172,$Y172,V144=$G172,$Z172,V144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W144=$D172,$W172,W144=$E172,$X172,W144=$F172,$Y172,W144=$G172,$Z172,W144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X144=$D172,$W172,X144=$E172,$X172,X144=$F172,$Y172,X144=$G172,$Z172,X144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y144=$D172,$W172,Y144=$E172,$X172,Y144=$F172,$Y172,Y144=$G172,$Z172,Y144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z144=$D172,$W172,Z144=$E172,$X172,Z144=$F172,$Y172,Z144=$G172,$Z172,Z144=$H172,$AA172),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA144=$D172,$W172,AA144=$E172,$X172,AA144=$F172,$Y172,AA144=$G172,$Z172,AA144=$H172,$AA172),0)","v":0},0]
[null,null,"16:00:00",{"$f":"'6A Input'!F24","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D145=$D173,$W173,D145=$E173,$X173,D145=$F173,$Y173,D145=$G173,$Z173,D145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E145=$D173,$W173,E145=$E173,$X173,E145=$F173,$Y173,E145=$G173,$Z173,E145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F145=$D173,$W173,F145=$E173,$X173,F145=$F173,$Y173,F145=$G173,$Z173,F145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G145=$D173,$W173,G145=$E173,$X173,G145=$F173,$Y173,G145=$G173,$Z173,G145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H145=$D173,$W173,H145=$E173,$X173,H145=$F173,$Y173,H145=$G173,$Z173,H145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I145=$D173,$W173,I145=$E173,$X173,I145=$F173,$Y173,I145=$G173,$Z173,I145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J145=$D173,$W173,J145=$E173,$X173,J145=$F173,$Y173,J145=$G173,$Z173,J145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K145=$D173,$W173,K145=$E173,$X173,K145=$F173,$Y173,K145=$G173,$Z173,K145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L145=$D173,$W173,L145=$E173,$X173,L145=$F173,$Y173,L145=$G173,$Z173,L145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M145=$D173,$W173,M145=$E173,$X173,M145=$F173,$Y173,M145=$G173,$Z173,M145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N145=$D173,$W173,N145=$E173,$X173,N145=$F173,$Y173,N145=$G173,$Z173,N145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O145=$D173,$W173,O145=$E173,$X173,O145=$F173,$Y173,O145=$G173,$Z173,O145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P145=$D173,$W173,P145=$E173,$X173,P145=$F173,$Y173,P145=$G173,$Z173,P145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q145=$D173,$W173,Q145=$E173,$X173,Q145=$F173,$Y173,Q145=$G173,$Z173,Q145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R145=$D173,$W173,R145=$E173,$X173,R145=$F173,$Y173,R145=$G173,$Z173,R145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S145=$D173,$W173,S145=$E173,$X173,S145=$F173,$Y173,S145=$G173,$Z173,S145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T145=$D173,$W173,T145=$E173,$X173,T145=$F173,$Y173,T145=$G173,$Z173,T145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U145=$D173,$W173,U145=$E173,$X173,U145=$F173,$Y173,U145=$G173,$Z173,U145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V145=$D173,$W173,V145=$E173,$X173,V145=$F173,$Y173,V145=$G173,$Z173,V145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W145=$D173,$W173,W145=$E173,$X173,W145=$F173,$Y173,W145=$G173,$Z173,W145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X145=$D173,$W173,X145=$E173,$X173,X145=$F173,$Y173,X145=$G173,$Z173,X145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y145=$D173,$W173,Y145=$E173,$X173,Y145=$F173,$Y173,Y145=$G173,$Z173,Y145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z145=$D173,$W173,Z145=$E173,$X173,Z145=$F173,$Y173,Z145=$G173,$Z173,Z145=$H173,$AA173),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA145=$D173,$W173,AA145=$E173,$X173,AA145=$F173,$Y173,AA145=$G173,$Z173,AA145=$H173,$AA173),0)","v":0},0]
[null,null,"17:00:00",{"$f":"'6A Input'!F25","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D146=$D174,$W174,D146=$E174,$X174,D146=$F174,$Y174,D146=$G174,$Z174,D146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E146=$D174,$W174,E146=$E174,$X174,E146=$F174,$Y174,E146=$G174,$Z174,E146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F146=$D174,$W174,F146=$E174,$X174,F146=$F174,$Y174,F146=$G174,$Z174,F146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G146=$D174,$W174,G146=$E174,$X174,G146=$F174,$Y174,G146=$G174,$Z174,G146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H146=$D174,$W174,H146=$E174,$X174,H146=$F174,$Y174,H146=$G174,$Z174,H146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I146=$D174,$W174,I146=$E174,$X174,I146=$F174,$Y174,I146=$G174,$Z174,I146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J146=$D174,$W174,J146=$E174,$X174,J146=$F174,$Y174,J146=$G174,$Z174,J146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K146=$D174,$W174,K146=$E174,$X174,K146=$F174,$Y174,K146=$G174,$Z174,K146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L146=$D174,$W174,L146=$E174,$X174,L146=$F174,$Y174,L146=$G174,$Z174,L146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M146=$D174,$W174,M146=$E174,$X174,M146=$F174,$Y174,M146=$G174,$Z174,M146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N146=$D174,$W174,N146=$E174,$X174,N146=$F174,$Y174,N146=$G174,$Z174,N146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O146=$D174,$W174,O146=$E174,$X174,O146=$F174,$Y174,O146=$G174,$Z174,O146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P146=$D174,$W174,P146=$E174,$X174,P146=$F174,$Y174,P146=$G174,$Z174,P146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q146=$D174,$W174,Q146=$E174,$X174,Q146=$F174,$Y174,Q146=$G174,$Z174,Q146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R146=$D174,$W174,R146=$E174,$X174,R146=$F174,$Y174,R146=$G174,$Z174,R146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S146=$D174,$W174,S146=$E174,$X174,S146=$F174,$Y174,S146=$G174,$Z174,S146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T146=$D174,$W174,T146=$E174,$X174,T146=$F174,$Y174,T146=$G174,$Z174,T146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U146=$D174,$W174,U146=$E174,$X174,U146=$F174,$Y174,U146=$G174,$Z174,U146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V146=$D174,$W174,V146=$E174,$X174,V146=$F174,$Y174,V146=$G174,$Z174,V146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W146=$D174,$W174,W146=$E174,$X174,W146=$F174,$Y174,W146=$G174,$Z174,W146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X146=$D174,$W174,X146=$E174,$X174,X146=$F174,$Y174,X146=$G174,$Z174,X146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y146=$D174,$W174,Y146=$E174,$X174,Y146=$F174,$Y174,Y146=$G174,$Z174,Y146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z146=$D174,$W174,Z146=$E174,$X174,Z146=$F174,$Y174,Z146=$G174,$Z174,Z146=$H174,$AA174),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA146=$D174,$W174,AA146=$E174,$X174,AA146=$F174,$Y174,AA146=$G174,$Z174,AA146=$H174,$AA174),0)","v":0},0]
[null,null,"18:00:00",{"$f":"'6A Input'!F26","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D147=$D175,$W175,D147=$E175,$X175,D147=$F175,$Y175,D147=$G175,$Z175,D147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E147=$D175,$W175,E147=$E175,$X175,E147=$F175,$Y175,E147=$G175,$Z175,E147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F147=$D175,$W175,F147=$E175,$X175,F147=$F175,$Y175,F147=$G175,$Z175,F147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G147=$D175,$W175,G147=$E175,$X175,G147=$F175,$Y175,G147=$G175,$Z175,G147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H147=$D175,$W175,H147=$E175,$X175,H147=$F175,$Y175,H147=$G175,$Z175,H147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I147=$D175,$W175,I147=$E175,$X175,I147=$F175,$Y175,I147=$G175,$Z175,I147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J147=$D175,$W175,J147=$E175,$X175,J147=$F175,$Y175,J147=$G175,$Z175,J147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K147=$D175,$W175,K147=$E175,$X175,K147=$F175,$Y175,K147=$G175,$Z175,K147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L147=$D175,$W175,L147=$E175,$X175,L147=$F175,$Y175,L147=$G175,$Z175,L147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M147=$D175,$W175,M147=$E175,$X175,M147=$F175,$Y175,M147=$G175,$Z175,M147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N147=$D175,$W175,N147=$E175,$X175,N147=$F175,$Y175,N147=$G175,$Z175,N147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O147=$D175,$W175,O147=$E175,$X175,O147=$F175,$Y175,O147=$G175,$Z175,O147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P147=$D175,$W175,P147=$E175,$X175,P147=$F175,$Y175,P147=$G175,$Z175,P147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q147=$D175,$W175,Q147=$E175,$X175,Q147=$F175,$Y175,Q147=$G175,$Z175,Q147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R147=$D175,$W175,R147=$E175,$X175,R147=$F175,$Y175,R147=$G175,$Z175,R147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S147=$D175,$W175,S147=$E175,$X175,S147=$F175,$Y175,S147=$G175,$Z175,S147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T147=$D175,$W175,T147=$E175,$X175,T147=$F175,$Y175,T147=$G175,$Z175,T147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U147=$D175,$W175,U147=$E175,$X175,U147=$F175,$Y175,U147=$G175,$Z175,U147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V147=$D175,$W175,V147=$E175,$X175,V147=$F175,$Y175,V147=$G175,$Z175,V147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W147=$D175,$W175,W147=$E175,$X175,W147=$F175,$Y175,W147=$G175,$Z175,W147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X147=$D175,$W175,X147=$E175,$X175,X147=$F175,$Y175,X147=$G175,$Z175,X147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y147=$D175,$W175,Y147=$E175,$X175,Y147=$F175,$Y175,Y147=$G175,$Z175,Y147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z147=$D175,$W175,Z147=$E175,$X175,Z147=$F175,$Y175,Z147=$G175,$Z175,Z147=$H175,$AA175),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA147=$D175,$W175,AA147=$E175,$X175,AA147=$F175,$Y175,AA147=$G175,$Z175,AA147=$H175,$AA175),0)","v":0},0]
[null,null,"19:00:00",{"$f":"'6A Input'!F27","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D148=$D176,$W176,D148=$E176,$X176,D148=$F176,$Y176,D148=$G176,$Z176,D148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E148=$D176,$W176,E148=$E176,$X176,E148=$F176,$Y176,E148=$G176,$Z176,E148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F148=$D176,$W176,F148=$E176,$X176,F148=$F176,$Y176,F148=$G176,$Z176,F148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G148=$D176,$W176,G148=$E176,$X176,G148=$F176,$Y176,G148=$G176,$Z176,G148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H148=$D176,$W176,H148=$E176,$X176,H148=$F176,$Y176,H148=$G176,$Z176,H148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I148=$D176,$W176,I148=$E176,$X176,I148=$F176,$Y176,I148=$G176,$Z176,I148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J148=$D176,$W176,J148=$E176,$X176,J148=$F176,$Y176,J148=$G176,$Z176,J148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K148=$D176,$W176,K148=$E176,$X176,K148=$F176,$Y176,K148=$G176,$Z176,K148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L148=$D176,$W176,L148=$E176,$X176,L148=$F176,$Y176,L148=$G176,$Z176,L148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M148=$D176,$W176,M148=$E176,$X176,M148=$F176,$Y176,M148=$G176,$Z176,M148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N148=$D176,$W176,N148=$E176,$X176,N148=$F176,$Y176,N148=$G176,$Z176,N148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O148=$D176,$W176,O148=$E176,$X176,O148=$F176,$Y176,O148=$G176,$Z176,O148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P148=$D176,$W176,P148=$E176,$X176,P148=$F176,$Y176,P148=$G176,$Z176,P148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q148=$D176,$W176,Q148=$E176,$X176,Q148=$F176,$Y176,Q148=$G176,$Z176,Q148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R148=$D176,$W176,R148=$E176,$X176,R148=$F176,$Y176,R148=$G176,$Z176,R148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S148=$D176,$W176,S148=$E176,$X176,S148=$F176,$Y176,S148=$G176,$Z176,S148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T148=$D176,$W176,T148=$E176,$X176,T148=$F176,$Y176,T148=$G176,$Z176,T148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U148=$D176,$W176,U148=$E176,$X176,U148=$F176,$Y176,U148=$G176,$Z176,U148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V148=$D176,$W176,V148=$E176,$X176,V148=$F176,$Y176,V148=$G176,$Z176,V148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W148=$D176,$W176,W148=$E176,$X176,W148=$F176,$Y176,W148=$G176,$Z176,W148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X148=$D176,$W176,X148=$E176,$X176,X148=$F176,$Y176,X148=$G176,$Z176,X148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y148=$D176,$W176,Y148=$E176,$X176,Y148=$F176,$Y176,Y148=$G176,$Z176,Y148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z148=$D176,$W176,Z148=$E176,$X176,Z148=$F176,$Y176,Z148=$G176,$Z176,Z148=$H176,$AA176),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA148=$D176,$W176,AA148=$E176,$X176,AA148=$F176,$Y176,AA148=$G176,$Z176,AA148=$H176,$AA176),0)","v":0},0]
[null,null,"20:00:00",{"$f":"'6A Input'!F28","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D149=$D177,$W177,D149=$E177,$X177,D149=$F177,$Y177,D149=$G177,$Z177,D149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E149=$D177,$W177,E149=$E177,$X177,E149=$F177,$Y177,E149=$G177,$Z177,E149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F149=$D177,$W177,F149=$E177,$X177,F149=$F177,$Y177,F149=$G177,$Z177,F149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G149=$D177,$W177,G149=$E177,$X177,G149=$F177,$Y177,G149=$G177,$Z177,G149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H149=$D177,$W177,H149=$E177,$X177,H149=$F177,$Y177,H149=$G177,$Z177,H149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I149=$D177,$W177,I149=$E177,$X177,I149=$F177,$Y177,I149=$G177,$Z177,I149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J149=$D177,$W177,J149=$E177,$X177,J149=$F177,$Y177,J149=$G177,$Z177,J149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K149=$D177,$W177,K149=$E177,$X177,K149=$F177,$Y177,K149=$G177,$Z177,K149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L149=$D177,$W177,L149=$E177,$X177,L149=$F177,$Y177,L149=$G177,$Z177,L149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M149=$D177,$W177,M149=$E177,$X177,M149=$F177,$Y177,M149=$G177,$Z177,M149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N149=$D177,$W177,N149=$E177,$X177,N149=$F177,$Y177,N149=$G177,$Z177,N149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O149=$D177,$W177,O149=$E177,$X177,O149=$F177,$Y177,O149=$G177,$Z177,O149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P149=$D177,$W177,P149=$E177,$X177,P149=$F177,$Y177,P149=$G177,$Z177,P149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q149=$D177,$W177,Q149=$E177,$X177,Q149=$F177,$Y177,Q149=$G177,$Z177,Q149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R149=$D177,$W177,R149=$E177,$X177,R149=$F177,$Y177,R149=$G177,$Z177,R149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S149=$D177,$W177,S149=$E177,$X177,S149=$F177,$Y177,S149=$G177,$Z177,S149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T149=$D177,$W177,T149=$E177,$X177,T149=$F177,$Y177,T149=$G177,$Z177,T149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U149=$D177,$W177,U149=$E177,$X177,U149=$F177,$Y177,U149=$G177,$Z177,U149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V149=$D177,$W177,V149=$E177,$X177,V149=$F177,$Y177,V149=$G177,$Z177,V149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W149=$D177,$W177,W149=$E177,$X177,W149=$F177,$Y177,W149=$G177,$Z177,W149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X149=$D177,$W177,X149=$E177,$X177,X149=$F177,$Y177,X149=$G177,$Z177,X149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y149=$D177,$W177,Y149=$E177,$X177,Y149=$F177,$Y177,Y149=$G177,$Z177,Y149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z149=$D177,$W177,Z149=$E177,$X177,Z149=$F177,$Y177,Z149=$G177,$Z177,Z149=$H177,$AA177),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA149=$D177,$W177,AA149=$E177,$X177,AA149=$F177,$Y177,AA149=$G177,$Z177,AA149=$H177,$AA177),0)","v":0},0]
[null,null,"21:00:00",{"$f":"'6A Input'!F29","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D150=$D178,$W178,D150=$E178,$X178,D150=$F178,$Y178,D150=$G178,$Z178,D150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E150=$D178,$W178,E150=$E178,$X178,E150=$F178,$Y178,E150=$G178,$Z178,E150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F150=$D178,$W178,F150=$E178,$X178,F150=$F178,$Y178,F150=$G178,$Z178,F150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G150=$D178,$W178,G150=$E178,$X178,G150=$F178,$Y178,G150=$G178,$Z178,G150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H150=$D178,$W178,H150=$E178,$X178,H150=$F178,$Y178,H150=$G178,$Z178,H150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I150=$D178,$W178,I150=$E178,$X178,I150=$F178,$Y178,I150=$G178,$Z178,I150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J150=$D178,$W178,J150=$E178,$X178,J150=$F178,$Y178,J150=$G178,$Z178,J150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K150=$D178,$W178,K150=$E178,$X178,K150=$F178,$Y178,K150=$G178,$Z178,K150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L150=$D178,$W178,L150=$E178,$X178,L150=$F178,$Y178,L150=$G178,$Z178,L150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M150=$D178,$W178,M150=$E178,$X178,M150=$F178,$Y178,M150=$G178,$Z178,M150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N150=$D178,$W178,N150=$E178,$X178,N150=$F178,$Y178,N150=$G178,$Z178,N150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O150=$D178,$W178,O150=$E178,$X178,O150=$F178,$Y178,O150=$G178,$Z178,O150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P150=$D178,$W178,P150=$E178,$X178,P150=$F178,$Y178,P150=$G178,$Z178,P150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q150=$D178,$W178,Q150=$E178,$X178,Q150=$F178,$Y178,Q150=$G178,$Z178,Q150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R150=$D178,$W178,R150=$E178,$X178,R150=$F178,$Y178,R150=$G178,$Z178,R150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S150=$D178,$W178,S150=$E178,$X178,S150=$F178,$Y178,S150=$G178,$Z178,S150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T150=$D178,$W178,T150=$E178,$X178,T150=$F178,$Y178,T150=$G178,$Z178,T150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U150=$D178,$W178,U150=$E178,$X178,U150=$F178,$Y178,U150=$G178,$Z178,U150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V150=$D178,$W178,V150=$E178,$X178,V150=$F178,$Y178,V150=$G178,$Z178,V150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W150=$D178,$W178,W150=$E178,$X178,W150=$F178,$Y178,W150=$G178,$Z178,W150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X150=$D178,$W178,X150=$E178,$X178,X150=$F178,$Y178,X150=$G178,$Z178,X150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y150=$D178,$W178,Y150=$E178,$X178,Y150=$F178,$Y178,Y150=$G178,$Z178,Y150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z150=$D178,$W178,Z150=$E178,$X178,Z150=$F178,$Y178,Z150=$G178,$Z178,Z150=$H178,$AA178),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA150=$D178,$W178,AA150=$E178,$X178,AA150=$F178,$Y178,AA150=$G178,$Z178,AA150=$H178,$AA178),0)","v":0},0]
[null,null,"22:00:00",{"$f":"'6A Input'!F30","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D151=$D179,$W179,D151=$E179,$X179,D151=$F179,$Y179,D151=$G179,$Z179,D151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E151=$D179,$W179,E151=$E179,$X179,E151=$F179,$Y179,E151=$G179,$Z179,E151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F151=$D179,$W179,F151=$E179,$X179,F151=$F179,$Y179,F151=$G179,$Z179,F151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G151=$D179,$W179,G151=$E179,$X179,G151=$F179,$Y179,G151=$G179,$Z179,G151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H151=$D179,$W179,H151=$E179,$X179,H151=$F179,$Y179,H151=$G179,$Z179,H151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I151=$D179,$W179,I151=$E179,$X179,I151=$F179,$Y179,I151=$G179,$Z179,I151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J151=$D179,$W179,J151=$E179,$X179,J151=$F179,$Y179,J151=$G179,$Z179,J151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K151=$D179,$W179,K151=$E179,$X179,K151=$F179,$Y179,K151=$G179,$Z179,K151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L151=$D179,$W179,L151=$E179,$X179,L151=$F179,$Y179,L151=$G179,$Z179,L151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M151=$D179,$W179,M151=$E179,$X179,M151=$F179,$Y179,M151=$G179,$Z179,M151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N151=$D179,$W179,N151=$E179,$X179,N151=$F179,$Y179,N151=$G179,$Z179,N151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O151=$D179,$W179,O151=$E179,$X179,O151=$F179,$Y179,O151=$G179,$Z179,O151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P151=$D179,$W179,P151=$E179,$X179,P151=$F179,$Y179,P151=$G179,$Z179,P151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q151=$D179,$W179,Q151=$E179,$X179,Q151=$F179,$Y179,Q151=$G179,$Z179,Q151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R151=$D179,$W179,R151=$E179,$X179,R151=$F179,$Y179,R151=$G179,$Z179,R151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S151=$D179,$W179,S151=$E179,$X179,S151=$F179,$Y179,S151=$G179,$Z179,S151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T151=$D179,$W179,T151=$E179,$X179,T151=$F179,$Y179,T151=$G179,$Z179,T151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U151=$D179,$W179,U151=$E179,$X179,U151=$F179,$Y179,U151=$G179,$Z179,U151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V151=$D179,$W179,V151=$E179,$X179,V151=$F179,$Y179,V151=$G179,$Z179,V151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W151=$D179,$W179,W151=$E179,$X179,W151=$F179,$Y179,W151=$G179,$Z179,W151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X151=$D179,$W179,X151=$E179,$X179,X151=$F179,$Y179,X151=$G179,$Z179,X151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y151=$D179,$W179,Y151=$E179,$X179,Y151=$F179,$Y179,Y151=$G179,$Z179,Y151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z151=$D179,$W179,Z151=$E179,$X179,Z151=$F179,$Y179,Z151=$G179,$Z179,Z151=$H179,$AA179),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA151=$D179,$W179,AA151=$E179,$X179,AA151=$F179,$Y179,AA151=$G179,$Z179,AA151=$H179,$AA179),0)","v":0},0]
[null,null,"23:00:00",{"$f":"'6A Input'!F31","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(D152=$D180,$W180,D152=$E180,$X180,D152=$F180,$Y180,D152=$G180,$Z180,D152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(E152=$D180,$W180,E152=$E180,$X180,E152=$F180,$Y180,E152=$G180,$Z180,E152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(F152=$D180,$W180,F152=$E180,$X180,F152=$F180,$Y180,F152=$G180,$Z180,F152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(G152=$D180,$W180,G152=$E180,$X180,G152=$F180,$Y180,G152=$G180,$Z180,G152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(H152=$D180,$W180,H152=$E180,$X180,H152=$F180,$Y180,H152=$G180,$Z180,H152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(I152=$D180,$W180,I152=$E180,$X180,I152=$F180,$Y180,I152=$G180,$Z180,I152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(J152=$D180,$W180,J152=$E180,$X180,J152=$F180,$Y180,J152=$G180,$Z180,J152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(K152=$D180,$W180,K152=$E180,$X180,K152=$F180,$Y180,K152=$G180,$Z180,K152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(L152=$D180,$W180,L152=$E180,$X180,L152=$F180,$Y180,L152=$G180,$Z180,L152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(M152=$D180,$W180,M152=$E180,$X180,M152=$F180,$Y180,M152=$G180,$Z180,M152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(N152=$D180,$W180,N152=$E180,$X180,N152=$F180,$Y180,N152=$G180,$Z180,N152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(O152=$D180,$W180,O152=$E180,$X180,O152=$F180,$Y180,O152=$G180,$Z180,O152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(P152=$D180,$W180,P152=$E180,$X180,P152=$F180,$Y180,P152=$G180,$Z180,P152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Q152=$D180,$W180,Q152=$E180,$X180,Q152=$F180,$Y180,Q152=$G180,$Z180,Q152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(R152=$D180,$W180,R152=$E180,$X180,R152=$F180,$Y180,R152=$G180,$Z180,R152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(S152=$D180,$W180,S152=$E180,$X180,S152=$F180,$Y180,S152=$G180,$Z180,S152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(T152=$D180,$W180,T152=$E180,$X180,T152=$F180,$Y180,T152=$G180,$Z180,T152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(U152=$D180,$W180,U152=$E180,$X180,U152=$F180,$Y180,U152=$G180,$Z180,U152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(V152=$D180,$W180,V152=$E180,$X180,V152=$F180,$Y180,V152=$G180,$Z180,V152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(W152=$D180,$W180,W152=$E180,$X180,W152=$F180,$Y180,W152=$G180,$Z180,W152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(X152=$D180,$W180,X152=$E180,$X180,X152=$F180,$Y180,X152=$G180,$Z180,X152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Y152=$D180,$W180,Y152=$E180,$X180,Y152=$F180,$Y180,Y152=$G180,$Z180,Y152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(Z152=$D180,$W180,Z152=$E180,$X180,Z152=$F180,$Y180,Z152=$G180,$Z180,Z152=$H180,$AA180),0)","v":0},{"$f":"_xlfn.IFNA(_xlfn.IFS(AA152=$D180,$W180,AA152=$E180,$X180,AA152=$F180,$Y180,AA152=$G180,$Z180,AA152=$H180,$AA180),0)","v":0},0]
[null,null,"Total",null,{"$f":"SUBTOTAL(109,EElastADD56[00:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[01:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[02:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[03:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[04:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[05:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[06:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[07:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[08:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[09:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[10:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[11:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[12:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[13:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[14:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[15:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[16:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[17:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[18:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[19:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[20:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[21:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[22:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[23:00])","v":0},{"$f":"SUBTOTAL(109,EElastADD56[Total])","v":0}]
[null,null,"Energía a ajustar",null,{"$f":"TRANSPOSE(EElastADD56[Total])","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energía ajustada",null,{"$f":"EElastADD56[[#Totals],[00:00]]-E210","v":0},{"$f":"EElastADD56[[#Totals],[01:00]]-F210","v":0},{"$f":"EElastADD56[[#Totals],[02:00]]-G210","v":0},{"$f":"EElastADD56[[#Totals],[03:00]]-H210","v":0},{"$f":"EElastADD56[[#Totals],[04:00]]-I210","v":0},{"$f":"EElastADD56[[#Totals],[05:00]]-J210","v":0},{"$f":"EElastADD56[[#Totals],[06:00]]-K210","v":0},{"$f":"EElastADD56[[#Totals],[07:00]]-L210","v":0},{"$f":"EElastADD56[[#Totals],[08:00]]-M210","v":0},{"$f":"EElastADD56[[#Totals],[09:00]]-N210","v":0},{"$f":"EElastADD56[[#Totals],[10:00]]-O210","v":0},{"$f":"EElastADD56[[#Totals],[11:00]]-P210","v":0},{"$f":"EElastADD56[[#Totals],[12:00]]-Q210","v":0},{"$f":"EElastADD56[[#Totals],[13:00]]-R210","v":0},{"$f":"EElastADD56[[#Totals],[14:00]]-S210","v":0},{"$f":"EElastADD56[[#Totals],[15:00]]-T210","v":0},{"$f":"EElastADD56[[#Totals],[16:00]]-U210","v":0},{"$f":"EElastADD56[[#Totals],[17:00]]-V210","v":0},{"$f":"EElastADD56[[#Totals],[18:00]]-W210","v":0},{"$f":"EElastADD56[[#Totals],[19:00]]-X210","v":0},{"$f":"EElastADD56[[#Totals],[20:00]]-Y210","v":0},{"$f":"EElastADD56[[#Totals],[21:00]]-Z210","v":0},{"$f":"EElastADD56[[#Totals],[22:00]]-AA210","v":0},{"$f":"EElastADD56[[#Totals],[23:00]]-AB210","v":0}]
[null,null,"Demanda original",null,{"$f":"'6A Input'!F76","v":1.0797976352450431E-2},{"$f":"'6A Input'!G76","v":8.4732980850981427E-3},{"$f":"'6A Input'!H76","v":7.6812734195125113E-3},{"$f":"'6A Input'!I76","v":7.3116865797363218E-3},{"$f":"'6A Input'!J76","v":7.4504528952717064E-3},{"$f":"'6A Input'!K76","v":8.9624657325419327E-3},{"$f":"'6A Input'!L76","v":9.0557093525707438E-3},{"$f":"'6A Input'!M76","v":2.9141920761734199E-3},{"$f":"'6A Input'!N76","v":-1.0530553647536486E-2},{"$f":"'6A Input'!O76","v":-2.3099369720175983E-2},{"$f":"'6A Input'!P76","v":-3.3849539141990702E-2},{"$f":"'6A Input'!Q76","v":-3.9527284900867647E-2},{"$f":"'6A Input'!R76","v":-3.9103590012698024E-2},{"$f":"'6A Input'!S76","v":-3.5314209500843179E-2},{"$f":"'6A Input'!T76","v":-2.5786285834947419E-2},{"$f":"'6A Input'!U76","v":-1.0980596847825345E-2},{"$f":"'6A Input'!V76","v":4.0569523003875637E-3},{"$f":"'6A Input'!W76","v":1.6208538623991881E-2},{"$f":"'6A Input'!X76","v":2.5349372173641319E-2},{"$f":"'6A Input'!Y76","v":4.1058817422258191E-2},{"$f":"'6A Input'!Z76","v":4.8995119858952892E-2},{"$f":"'6A Input'!AA76","v":4.2788475763879834E-2},{"$f":"'6A Input'!AB76","v":3.0227424838709771E-2},{"$f":"'6A Input'!AC76","v":1.7565718652256066E-2}]
[null,null,"Nuevo perfil de demanda",null,{"$f":"E211+E212","v":1.0797976352450431E-2},{"$f":"F211+F212","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2]
[]
[null,null,{"$f":"'Top dashboard'!D$27","v":"Capacidad de conexión (kW)"},{"$f":"'Top dashboard'!E$27","v":6}]
[null,null,"¿Se excede la capacidad de conexión?",{"$f":"IF(MAX(E213:AB213)>D215,\"Si\",\"No\")","v":"No"}]
[]
[]
[]
[null,"Carga desplazada - metodología de bloques "]
[]
[null,null,{"$f":"'5A Input'!$B$38","v":"Cambio de carga en bloques "},{"$f":"'6A Input'!E38","v":0},"on/off"]
[null,null,"Elasticidad on/off",{"$f":"IF('Ajuste de carga + solar'!$E$53=\"Si\",1,0)","v":0},"on/off"]
[null,null,{"$f":"'Top dashboard'!$D$27","v":"Capacidad de conexión (kW)"},{"$f":"'Top dashboard'!$E$27","v":6},"kW"]
[null,null,{"$f":"'5A Input'!B75","v":"Punta a Base delta P"},{"$f":"'6A Input'!C75","v":-1}]
[null,null,"Elasticidad del consumidor",{"$f":"-'6A Input'!$C$74","v":1}]
[null,null,"Optimizar autoconsumo",1]
[]
[null,null,null,{"$f":"'6A Input'!E76","v":"Energía (kWh)"},null,{"$f":"'6A Input'!F76*$D$222","v":0},{"$f":"'6A Input'!G76*$D$222","v":0},{"$f":"'6A Input'!H76*$D$222","v":0},{"$f":"'6A Input'!I76*$D$222","v":0},{"$f":"'6A Input'!J76*$D$222","v":0},{"$f":"'6A Input'!K76*$D$222","v":0},{"$f":"'6A Input'!L76*$D$222","v":0},{"$f":"'6A Input'!M76*$D$222","v":0},{"$f":"'6A Input'!N76*$D$222","v":0},{"$f":"'6A Input'!O76*$D$222","v":0},{"$f":"'6A Input'!P76*$D$222","v":0},{"$f":"'6A Input'!Q76*$D$222","v":0},{"$f":"'6A Input'!R76*$D$222","v":0},{"$f":"'6A Input'!S76*$D$222","v":0},{"$f":"'6A Input'!T76*$D$222","v":0},{"$f":"'6A Input'!U76*$D$222","v":0},{"$f":"'6A Input'!V76*$D$222","v":0},{"$f":"'6A Input'!W76*$D$222","v":0},{"$f":"'6A Input'!X76*$D$222","v":0},{"$f":"'6A Input'!Y76*$D$222","v":0},{"$f":"'6A Input'!Z76*$D$222","v":0},{"$f":"'6A Input'!AA76*$D$222","v":0},{"$f":"'6A Input'!AB76*$D$222","v":0},{"$f":"'6A Input'!AC76*$D$222","v":0}]
[]
[null,null,null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,"Hora Actual / Hora Futura","Demanda original","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total"]
[null,"00:00:00",{"$f":"'6A Input'!E8","v":1.0797976352450431E-2},{"$f":"'6A Input'!F8*$D$222","v":0},{"$f":"IF($D$223=0,D233,MAX(MIN(D233,$D$226*C233*$D$225),0))","v":0},{"$f":"F$229-$E233+E263","v":0},{"$f":"IF('6A Input'!G$76=\"base\",IF(G229+F263<$D$224,G229+F263,$D$224),G229)","v":0},{"$f":"IF('6A Input'!H$76=\"base\",IF(H229+G263<$D$224,H229+G263,$D$224),H229)","v":0},{"$f":"IF('6A Input'!I$76=\"base\",IF(I229+H263<$D$224,I229+H263,$D$224),I229)","v":0},{"$f":"IF('6A Input'!J$76=\"base\",IF(J229+I263<$D$224,J229+I263,$D$224),J229)","v":0},{"$f":"IF('6A Input'!K$76=\"base\",IF(K229+J263<$D$224,K229+J263,$D$224),K229)","v":0},{"$f":"IF('6A Input'!L$76=\"base\",IF(L229+K263<$D$224,L229+K263,$D$224),L229)","v":0},{"$f":"IF('6A Input'!M$76=\"base\",IF(M229+L263<$D$224,M229+L263,$D$224),M229)","v":0},{"$f":"IF('6A Input'!N$76=\"base\",IF(N229+M263<$D$224,N229+M263,$D$224),N229)","v":0},{"$f":"IF('6A Input'!O$76=\"base\",IF(O229+N263<$D$224,O229+N263,$D$224),O229)","v":0},{"$f":"IF('6A Input'!P$76=\"base\",IF(P229+O263<$D$224,P229+O263,$D$224),P229)","v":0},{"$f":"IF('6A Input'!Q$76=\"base\",IF(Q229+P263<$D$224,Q229+P263,$D$224),Q229)","v":0},{"$f":"IF('6A Input'!R$76=\"base\",IF(R229+Q263<$D$224,R229+Q263,$D$224),R229)","v":0},{"$f":"IF('6A Input'!S$76=\"base\",IF(S229+R263<$D$224,S229+R263,$D$224),S229)","v":0},{"$f":"IF('6A Input'!T$76=\"base\",IF(T229+S263<$D$224,T229+S263,$D$224),T229)","v":0},{"$f":"IF('6A Input'!U$76=\"base\",IF(U229+T263<$D$224,U229+T263,$D$224),U229)","v":0},{"$f":"IF('6A Input'!V$76=\"base\",IF(V229+U263<$D$224,V229+U263,$D$224),V229)","v":0},{"$f":"IF('6A Input'!W$76=\"base\",IF(W229+V263<$D$224,W229+V263,$D$224),W229)","v":0},{"$f":"IF('6A Input'!X$76=\"base\",IF(X229+W263<$D$224,X229+W263,$D$224),X229)","v":0},{"$f":"IF('6A Input'!Y$76=\"base\",IF(Y229+X263<$D$224,Y229+X263,$D$224),Y229)","v":0},{"$f":"IF('6A Input'!Z$76=\"base\",IF(Z229+Y263<$D$224,Z229+Y263,$D$224),Z229)","v":0},{"$f":"IF('6A Input'!AA$76=\"base\",IF(AA229+Z263<$D$224,AA229+Z263,$D$224),AA229)","v":0},{"$f":"IF('6A Input'!AB$76=\"base\",IF(AB229+AA263<$D$224,AB229+AA263,$D$224),AB229)","v":0},{"$f":"IF('6A Input'!AC$76=\"base\",IF(AC229+AB263<$D$224,AC229+AB263,$D$224),AC229)","v":0},{"$f":"SUM(F233:AC233)","v":0}]
[null,"01:00:00",{"$f":"'6A Input'!E9","v":8.4732980850981427E-3},{"$f":"'6A Input'!F9*$D$222","v":0},{"$f":"IF($D$223=0,D234,MAX(MIN(D234,$D$226*C234*$D$225),0))","v":0},{"$f":"IF(F$231=\"base\",IF(F233+AC264<$D$224,F233+AC264,$D$224),F233)","v":0},{"$f":"G$229-$E234+F264","v":0},{"$f":"IF(H$231=\"base\",IF(H233+G264<$D$224,H233+G264,$D$224),H233)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$231=\"base\",IF(S233+R264<$D$224,S233+R264,$D$224),S233)","v":0},{"$f":"IF(T$231=\"base\",IF(T233+S264<$D$224,T233+S264,$D$224),T233)","v":0},{"$f":"IF(U$231=\"base\",IF(U233+T264<$D$224,U233+T264,$D$224),U233)","v":0},{"$f":"IF(V$231=\"base\",IF(V233+U264<$D$224,V233+U264,$D$224),V233)","v":0},{"$f":"IF(W$231=\"base\",IF(W233+V264<$D$224,W233+V264,$D$224),W233)","v":0},{"$f":"IF(X$231=\"base\",IF(X233+W264<$D$224,X233+W264,$D$224),X233)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y233+X264<$D$224,Y233+X264,$D$224),Y233)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z233+Y264<$D$224,Z233+Y264,$D$224),Z233)","v":0},{"$f":"IF(AA$231=\"base\",IF(AA233+Z264<$D$224,AA233+Z264,$D$224),AA233)","v":0},{"$f":"IF(AB$231=\"base\",IF(AB233+AA264<$D$224,AB233+AA264,$D$224),AB233)","v":0},{"$f":"IF(AC$231=\"base\",IF(AC233+AB264<$D$224,AC233+AB264,$D$224),AC233)","v":0},0]
[null,"02:00:00",{"$f":"'6A Input'!E10","v":7.6812734195125113E-3},{"$f":"'6A Input'!F10*$D$222","v":0},0,0,{"$f":"IF(G$231=\"base\",IF(G234+F265<$D$224,G234+F265,$D$224),G234)","v":0},{"$f":"H$229-$E235+G265","v":0},{"$f":"IF(I$231=\"base\",IF(I234+H265<$D$224,I234+H265,$D$224),I234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"03:00:00",{"$f":"'6A Input'!E11","v":7.3116865797363218E-3},{"$f":"'6A Input'!F11*$D$222","v":0},0,0,0,{"$f":"IF(H$231=\"base\",IF(H235+G266<$D$224,H235+G266,$D$224),H235)","v":0},{"$f":"I$229-$E236+H266","v":0},{"$f":"IF(J$231=\"base\",IF(J235+I266<$D$224,J235+I266,$D$224),J235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"04:00:00",{"$f":"'6A Input'!E12","v":7.4504528952717064E-3},{"$f":"'6A Input'!F12*$D$222","v":0},0,0,0,0,{"$f":"IF(I$231=\"base\",IF(I236+H267<$D$224,I236+H267,$D$224),I236)","v":0},{"$f":"J$229-$E237+I267","v":0},{"$f":"IF(K$231=\"base\",IF(K236+J267<$D$224,K236+J267,$D$224),K236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"05:00:00",{"$f":"'6A Input'!E13","v":8.9624657325419327E-3},{"$f":"'6A Input'!F13*$D$222","v":0},0,0,0,0,0,{"$f":"IF(J$231=\"base\",IF(J237+I268<$D$224,J237+I268,$D$224),J237)","v":0},{"$f":"K$229-$E238+J268","v":0},{"$f":"IF(L$231=\"base\",IF(L237+K268<$D$224,L237+K268,$D$224),L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"06:00:00",{"$f":"'6A Input'!E14","v":9.0557093525707438E-3},{"$f":"'6A Input'!F14*$D$222","v":0},0,0,0,0,0,0,{"$f":"IF(K$231=\"base\",IF(K238+J269<$D$224,K238+J269,$D$224),K238)","v":0},{"$f":"L$229-$E239+K269","v":0},{"$f":"IF(M$231=\"base\",IF(M238+L269<$D$224,M238+L269,$D$224),M238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"07:00:00",{"$f":"'6A Input'!E15","v":2.9141920761734199E-3},{"$f":"'6A Input'!F15*$D$222","v":0},0,0,0,0,0,0,0,{"$f":"IF(L$231=\"base\",IF(L239+K270<$D$224,L239+K270,$D$224),L239)","v":0},{"$f":"M$229-$E240+L270","v":0},{"$f":"IF(N$231=\"base\",IF(N239+M270<$D$224,N239+M270,$D$224),N239)","v":0},{"$f":"IF(O$231=\"base\",IF(O239+N270<$D$224,O239+N270,$D$224),O239)","v":0},{"$f":"IF(P$231=\"base\",IF(P239+O270<$D$224,P239+O270,$D$224),P239)","v":0},{"$f":"IF(Q$231=\"base\",IF(Q239+P270<$D$224,Q239+P270,$D$224),Q239)","v":0},{"$f":"IF(R$231=\"base\",IF(R239+Q270<$D$224,R239+Q270,$D$224),R239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"08:00:00",{"$f":"'6A Input'!E16","v":-1.0530553647536486E-2},{"$f":"'6A Input'!F16*$D$222","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(M$231=\"base\",IF(M240+L271<$D$224,M240+L271,$D$224),M240)","v":0},{"$f":"N$229-$E241+M271","v":0},{"$f":"IF(O$231=\"base\",IF(O240+N271<$D$224,O240+N271,$D$224),O240)","v":0},{"$f":"IF(P$231=\"base\",IF(P240+O271<$D$224,P240+O271,$D$224),P240)","v":0},{"$f":"IF(Q$231=\"base\",IF(Q240+P271<$D$224,Q240+P271,$D$224),Q240)","v":0},{"$f":"IF(R$231=\"base\",IF(R240+Q271<$D$224,R240+Q271,$D$224),R240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"09:00:00",{"$f":"'6A Input'!E17","v":-2.3099369720175983E-2},{"$f":"'6A Input'!F17*$D$222","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(N$231=\"base\",IF(N241+M272<$D$224,N241+M272,$D$224),N241)","v":0},{"$f":"O$229-$E242+N272","v":0},{"$f":"P233","v":0},{"$f":"IF(Q$231=\"base\",IF(Q241+P272<$D$224,Q241+P272,$D$224),Q241)","v":0},{"$f":"IF(R$231=\"base\",IF(R241+Q272<$D$224,R241+Q272,$D$224),R241)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"10:00:00",{"$f":"'6A Input'!E18","v":-3.3849539141990702E-2},{"$f":"'6A Input'!F18*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(O$231=\"base\",IF(O242+N273<$D$224,O242+N273,$D$224),O242)","v":0},{"$f":"P$229-$E243+O273","v":0},{"$f":"IF(Q$231=\"base\",IF(Q242+P273<$D$224,Q242+P273,$D$224),Q242)","v":0},{"$f":"IF(R$231=\"base\",IF(R242+Q273<$D$224,R242+Q273,$D$224),R242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"11:00:00",{"$f":"'6A Input'!E19","v":-3.9527284900867647E-2},{"$f":"'6A Input'!F19*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(P$231=\"base\",IF(P243+O274<$D$224,P243+O274,$D$224),P243)","v":0},{"$f":"Q$229-$E244+P274","v":0},{"$f":"IF(R$231=\"base\",IF(R243+Q274<$D$224,R243+Q274,$D$224),R243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"12:00:00",{"$f":"'6A Input'!E20","v":-3.9103590012698024E-2},{"$f":"'6A Input'!F20*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Q$231=\"base\",IF(Q244+P275<$D$224,Q244+P275,$D$224),Q244)","v":0},{"$f":"R$229-$E245+Q275","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"13:00:00",{"$f":"'6A Input'!E21","v":-3.5314209500843179E-2},{"$f":"'6A Input'!F21*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(R$231=\"base\",IF(R245+Q276<$D$224,R245+Q276,$D$224),R245)","v":0},{"$f":"S$229-$E246+R276","v":0},{"$f":"IF(T$231=\"base\",IF(T245+S276<$D$224,T245+S276,$D$224),T245)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"14:00:00",{"$f":"'6A Input'!E22","v":-2.5786285834947419E-2},{"$f":"'6A Input'!F22*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(S$231=\"base\",IF(S246+R277<$D$224,S246+R277,$D$224),S246)","v":0},{"$f":"T$229-$E247+S277","v":0},{"$f":"IF(U$231=\"base\",IF(U246+T277<$D$224,U246+T277,$D$224),U246)","v":0},0,0,0,0,0,{"$f":"IF(AA$231=\"base\",IF(AA246+Z277<$D$224,AA246+Z277,$D$224),AA246)","v":0},0,0,0]
[null,"15:00:00",{"$f":"'6A Input'!E23","v":-1.0980596847825345E-2},{"$f":"'6A Input'!F23*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(T$231=\"base\",IF(T247+S278<$D$224,T247+S278,$D$224),T247)","v":0},{"$f":"U$229-$E248+T278","v":0},{"$f":"IF(V$231=\"base\",IF(V247+U278<$D$224,V247+U278,$D$224),V247)","v":0},{"$f":"IF(W$231=\"base\",IF(W247+V278<$D$224,W247+V278,$D$224),W247)","v":0},{"$f":"IF(X$231=\"base\",IF(X247+W278<$D$224,X247+W278,$D$224),X247)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y247+X278<$D$224,Y247+X278,$D$224),Y247)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z247+Y278<$D$224,Z247+Y278,$D$224),Z247)","v":0},0,0,0,0]
[null,"16:00:00",{"$f":"'6A Input'!E24","v":4.0569523003875637E-3},{"$f":"'6A Input'!F24*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(U$231=\"base\",IF(U248+T279<$D$224,U248+T279,$D$224),U248)","v":0},{"$f":"V$229-$E249+U279","v":0},{"$f":"IF(W$231=\"base\",IF(W248+V279<$D$224,W248+V279,$D$224),W248)","v":0},{"$f":"IF(X$231=\"base\",IF(X248+W279<$D$224,X248+W279,$D$224),X248)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y248+X279<$D$224,Y248+X279,$D$224),Y248)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z248+Y279<$D$224,Z248+Y279,$D$224),Z248)","v":0},0,0,0,0]
[null,"17:00:00",{"$f":"'6A Input'!E25","v":1.6208538623991881E-2},{"$f":"'6A Input'!F25*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V$231=\"base\",IF(V249+U280<$D$224,V249+U280,$D$224),V249)","v":0},{"$f":"W$229-$E250+V280","v":0},{"$f":"IF(X$231=\"base\",IF(X249+W280<$D$224,X249+W280,$D$224),X249)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y249+X280<$D$224,Y249+X280,$D$224),Y249)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z249+Y280<$D$224,Z249+Y280,$D$224),Z249)","v":0},0,0,0,0]
[null,"18:00:00",{"$f":"'6A Input'!E26","v":2.5349372173641319E-2},{"$f":"'6A Input'!F26*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W$231=\"base\",IF(W250+V281<$D$224,W250+V281,$D$224),W250)","v":0},{"$f":"X$229-$E251+W281","v":0},{"$f":"IF(Y$231=\"base\",IF(Y250+X281<$D$224,Y250+X281,$D$224),Y250)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z250+Y281<$D$224,Z250+Y281,$D$224),Z250)","v":0},0,0,0,0]
[null,"19:00:00",{"$f":"'6A Input'!E27","v":4.1058817422258191E-2},{"$f":"'6A Input'!F27*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$231=\"base\",IF(X251+W282<$D$224,X251+W282,$D$224),X251)","v":0},{"$f":"Y$229-$E252+X282","v":0},{"$f":"IF(Z$231=\"base\",IF(Z251+Y282<$D$224,Z251+Y282,$D$224),Z251)","v":0},0,0,0,0]
[null,"20:00:00",{"$f":"'6A Input'!E28","v":4.8995119858952892E-2},{"$f":"'6A Input'!F28*$D$222","v":0},0,{"$f":"IF(F$231=\"base\",IF(F252+AC283<$D$224,F252+AC283,$D$224),F252)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$231=\"base\",IF(X252+W283<$D$224,X252+W283,$D$224),X252)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y252+X283<$D$224,Y252+X283,$D$224),Y252)","v":0},{"$f":"Z$229-$E253+Y283","v":0},0,0,{"$f":"IF(AC$231=\"base\",IF(AC252+AB283<$D$224,AC252+AB283,$D$224),AC252)","v":0},0]
[null,"21:00:00",{"$f":"'6A Input'!E29","v":4.2788475763879834E-2},{"$f":"'6A Input'!F29*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$231=\"base\",IF(X253+W284<$D$224,X253+W284,$D$224),X253)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y253+X284<$D$224,Y253+X284,$D$224),Y253)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z253+Y284<$D$224,Z253+Y284,$D$224),Z253)","v":0},{"$f":"AA$229-$E254+Z284","v":0},0,0,0]
[null,"22:00:00",{"$f":"'6A Input'!E30","v":3.0227424838709771E-2},{"$f":"'6A Input'!F30*$D$222","v":0},0,{"$f":"IF(F$231=\"base\",IF(F254+AC285<$D$224,F254+AC285,$D$224),F254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$231=\"base\",IF(X254+W285<$D$224,X254+W285,$D$224),X254)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y254+X285<$D$224,Y254+X285,$D$224),Y254)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z254+Y285<$D$224,Z254+Y285,$D$224),Z254)","v":0},{"$f":"IF(AA$231=\"base\",IF(AA254+Z285<$D$224,AA254+Z285,$D$224),AA254)","v":0},{"$f":"AB$229-$E255+AA285","v":0},0,0]
[null,"23:00:00",{"$f":"'6A Input'!E31","v":1.7565718652256066E-2},{"$f":"'6A Input'!F31*$D$222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(X$231=\"base\",IF(X255+W286<$D$224,X255+W286,$D$224),X255)","v":0},{"$f":"IF(Y$231=\"base\",IF(Y255+X286<$D$224,Y255+X286,$D$224),Y255)","v":0},{"$f":"IF(Z$231=\"base\",IF(Z255+Y286<$D$224,Z255+Y286,$D$224),Z255)","v":0},{"$f":"IF(AA$231=\"base\",IF(AA255+Z286<$D$224,AA255+Z286,$D$224),AA255)","v":0},{"$f":"IF(AB$231=\"base\",IF(AB255+AA286<$D$224,AB255+AA286,$D$224),AB255)","v":0},{"$f":"AC$229-$E256+AB286","v":0},0]
[null,null,null,"Nuevo perfil de demanda",null,{"$f":"IF(F231=\"base\",MAX(F233:F256),MIN(F233:F256))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AC231=\"base\",MAX(AC233:AC256),MIN(AC233:AC256))","v":0},{"$f":"SUM(F257:AC257)","v":0}]
[null,null,null,"Carga desplazada",null,{"$f":"F257-F229","v":0},{"$f":"G257-G229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F258:AC258)","v":0}]
[]
[]
[null,null,"Carga restante a ser desplazada",null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"D233","v":0},0,{"$f":"$E263","v":0},{"$f":"F263-(G233-G229)","v":0},{"$f":"G263-(H233-H229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01:00:00",0,0,{"$f":"AC264-(F234-F233)","v":0},{"$f":"$E264","v":0},{"$f":"G264-(H234-H233)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02:00:00",0,0,0,{"$f":"F265-(G235-G234)","v":0},{"$f":"$E265","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03:00:00",0,0,0,0,0,{"$f":"$E266","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04:00:00",0,0,0,0,0,0,{"$f":"$E267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05:00:00",0,0,0,0,0,0,0,{"$f":"$E268","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06:00:00",0,0,0,0,0,0,0,0,{"$f":"$E269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07:00:00",0,0,0,0,0,0,0,0,0,{"$f":"$E270","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08:00:00",0,0,0,0,0,0,0,0,0,0,{"$f":"$E271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09:00:00",0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E272","v":0},{"$f":"$E272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"10:00:00",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E273","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E274","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E275","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"14:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E277","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"15:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E278","v":0},0,0,0,0,0,0,0,0]
[null,null,"16:00:00",{"$f":"D249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E279","v":0},0,0,0,0,0,0,0]
[null,null,"17:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E280","v":0},{"$f":"W280-(X250-X249)","v":0},0,0,0,0,0]
[null,null,"18:00:00",0,0,0,{"$f":"F281-(G251-G250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E281","v":0},{"$f":"X281-(Y251-Y250)","v":0},{"$f":"Y281-(Z251-Z250)","v":0},{"$f":"Z281-(AA251-AA250)","v":0},{"$f":"AA281-(AB251-AB250)","v":0},{"$f":"AB281-(AC251-AC250)","v":0}]
[null,null,"19:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W282-(X252-X251)","v":0},{"$f":"$E282","v":0},{"$f":"Y282-(Z252-Z251)","v":0},{"$f":"Z282-(AA252-AA251)","v":0},{"$f":"AA282-(AB252-AB251)","v":0},{"$f":"AB282-(AC252-AC251)","v":0}]
[null,null,"20:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W283-(X253-X252)","v":0},{"$f":"X283-(Y253-Y252)","v":0},{"$f":"$E283","v":0},{"$f":"Z283-(AA253-AA252)","v":0},{"$f":"AA283-(AB253-AB252)","v":0},{"$f":"AB283-(AC253-AC252)","v":0}]
[null,null,"21:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W284-(X254-X253)","v":0},{"$f":"X284-(Y254-Y253)","v":0},{"$f":"Y284-(Z254-Z253)","v":0},{"$f":"$E284","v":0},{"$f":"AA284-(AB254-AB253)","v":0},{"$f":"AB284-(AC254-AC253)","v":0}]
[null,null,"22:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W285-(X255-X254)","v":0},{"$f":"X285-(Y255-Y254)","v":0},{"$f":"Y285-(Z255-Z254)","v":0},{"$f":"Z285-(AA255-AA254)","v":0},{"$f":"$E285","v":0},{"$f":"AB285-(AC255-AC254)","v":0}]
[null,null,"23:00:00",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W286-(X256-X255)","v":0},{"$f":"X286-(Y256-Y255)","v":0},{"$f":"Y286-(Z256-Z255)","v":0},{"$f":"Z286-(AA256-AA255)","v":0},{"$f":"AA286-(AB256-AB255)","v":0},{"$f":"$E286","v":0}]
[]
[]
[]
[]
[null,"Carga desplazada: coincidir con la generación solar "]
[]
[null,null,{"$f":"'6A Input'!B39","v":"Coincidencia con la energía solar"},{"$f":"'6A Input'!E39","v":1},"on/off"]
[null,null,"Elasticidad on/off",{"$f":"IF('Ajuste de carga + solar'!$E$53=\"Si\",1,0)","v":0},"on/off"]
[null,null,{"$f":"'Top dashboard'!$D$27","v":"Capacidad de conexión (kW)"},{"$f":"'Top dashboard'!$E$27","v":6},"kW"]
[null,null,{"$f":"'6A Input'!B75","v":"Punta a Base delta P"},{"$f":"'6A Input'!C75","v":-1}]
[null,null,{"$f":"'6A Input'!B77","v":"Punta a base solar delta P"},{"$f":"'6A Input'!C77","v":-1}]
[null,null,"Elasticidad",{"$f":"-'6A Input'!$C$74","v":1}]
[null,null,"Checar optimizacion de autoconsumo",1]
[]
[null,null,null,{"$f":"'6A Input'!E76","v":"Energía (kWh)"},null,{"$f":"'6A Input'!F76*$D$293","v":1.0797976352450431E-2},{"$f":"'6A Input'!G76*$D$293","v":8.4732980850981427E-3},{"$f":"'6A Input'!H76*$D$293","v":7.6812734195125113E-3},{"$f":"'6A Input'!I76*$D$293","v":7.3116865797363218E-3},{"$f":"'6A Input'!J76*$D$293","v":7.4504528952717064E-3},{"$f":"'6A Input'!K76*$D$293","v":8.9624657325419327E-3},{"$f":"'6A Input'!L76*$D$293","v":9.0557093525707438E-3},{"$f":"'6A Input'!M76*$D$293","v":2.9141920761734199E-3},{"$f":"'6A Input'!N76*$D$293","v":-1.0530553647536486E-2},{"$f":"'6A Input'!O76*$D$293","v":-2.3099369720175983E-2},{"$f":"'6A Input'!P76*$D$293","v":-3.3849539141990702E-2},{"$f":"'6A Input'!Q76*$D$293","v":-3.9527284900867647E-2},{"$f":"'6A Input'!R76*$D$293","v":-3.9103590012698024E-2},{"$f":"'6A Input'!S76*$D$293","v":-3.5314209500843179E-2},{"$f":"'6A Input'!T76*$D$293","v":-2.5786285834947419E-2},{"$f":"'6A Input'!U76*$D$293","v":-1.0980596847825345E-2},{"$f":"'6A Input'!V76*$D$293","v":4.0569523003875637E-3},{"$f":"'6A Input'!W76*$D$293","v":1.6208538623991881E-2},{"$f":"'6A Input'!X76*$D$293","v":2.5349372173641319E-2},{"$f":"'6A Input'!Y76*$D$293","v":4.1058817422258191E-2},{"$f":"'6A Input'!Z76*$D$293","v":4.8995119858952892E-2},{"$f":"'6A Input'!AA76*$D$293","v":4.2788475763879834E-2},{"$f":"'6A Input'!AB76*$D$293","v":3.0227424838709771E-2},{"$f":"'6A Input'!AC76*$D$293","v":1.7565718652256066E-2}]
[]
[null,null,"Excedente solar en el día",{"$f":"SUMIF(F301:AC301,\"<0\")*(-1)","v":0.21819142960688478},"kWh"]
[null,null,"Excedente solar, carga a ser desplazada",{"$f":"D303-SUM(E308:E331)","v":0.21819142960688478},"kWh"]
[null,null,null,null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,null,null,null,{"$f":"IF(F301<0,\"Solar\",F305)","v":"Base"},{"$f":"IF(G301<0,\"Solar\",G305)","v":"Base"},"Base","Base","Base","Base","Base","Base","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,"Hora Actual / Hora Futura","Demanda original","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00","Total (kWh)","Excedente solar restante (kWh)","Ajuste de demanda al periodo base"]
[null,"00:00:00",{"$f":"'6A Input'!E8","v":1.0797976352450431E-2},{"$f":"'6A Input'!F8*$D$293","v":0},{"$f":"IF($D$294=0,D308,MAX(MIN(D308,$D$298*C308*$D$297),0))","v":0},{"$f":"F$301-$E308+E339","v":1.0797976352450431E-2},{"$f":"IF(G$306=\"solar\",IF(G301+F339<0,G301+F339,0),IF(G$231=\"base\",IF(G301+F368<$D$295,G301+F368,0),G301))","v":8.4732980850981427E-3},7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,{"$f":"SUM(F308:AC308)","v":7.0706044520547934E-2},{"$f":"SUMIF(F301:AC301,\"<0\")","v":-0.21819142960688478},{"$f":"IF(AE308+E308<0,0,AE308+E308)","v":0}]
[null,"01:00:00",{"$f":"'6A Input'!E9","v":8.4732980850981427E-3},{"$f":"'6A Input'!F9*$D$293","v":0},{"$f":"IF($D$294=0,D309,MAX(MIN(D309,$D$298*C309*$D$297),0))","v":0},{"$f":"IF(F$306=\"solar\",IF(F308+AC340<0,F308+AC340,0),IF(F$231=\"base\",IF(F308+AC369<$D$295,F308+AC369,$D$295),F308))","v":1.0797976352450431E-2},{"$f":"G$301-$E309+F340","v":8.4732980850981427E-3},{"$f":"IF(H$306=\"solar\",IF(H308+G340<0,H308+G340,0),IF(H$231=\"base\",IF(H308+G369<$D$295,H308+G369,$D$295),H308))","v":7.6812734195125113E-3},7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,{"$f":"SUMIF(F308:AC308,\"<0\")","v":-0.21819142960688478},{"$f":"IF(AE309+E309<0,0,AE309+E309)","v":0}]
[null,"02:00:00",{"$f":"'6A Input'!E10","v":7.6812734195125113E-3},{"$f":"'6A Input'!F10*$D$293","v":0},0,1.0797976352450431E-2,{"$f":"IF(G$306=\"solar\",IF(G309+F341<0,G309+F341,0),IF(G$231=\"base\",IF(G309+F370<$D$295,G309+F370,$D$295),G309))","v":8.4732980850981427E-3},{"$f":"H$301-$E310+G341","v":7.6812734195125113E-3},{"$f":"IF(I$306=\"solar\",IF(I309+H341<0,I309+H341,0),IF(I$231=\"base\",IF(I309+H370<$D$295,I309+H370,$D$295),I309))","v":7.3116865797363218E-3},7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,{"$f":"SUMIF(F309:AC309,\"<0\")","v":-0.21819142960688478},0]
[null,"03:00:00",{"$f":"'6A Input'!E11","v":7.3116865797363218E-3},{"$f":"'6A Input'!F11*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,{"$f":"IF(H$306=\"solar\",IF(H310+G342<0,H310+G342,0),IF(H$231=\"base\",IF(H310+G371<$D$295,H310+G371,$D$295),H310))","v":7.6812734195125113E-3},{"$f":"I$301-$E311+H342","v":7.3116865797363218E-3},{"$f":"IF(J$306=\"solar\",IF(J310+I342<0,J310+I342,0),IF(J$231=\"base\",IF(J310+I371<$D$295,J310+I371,$D$295),J310))","v":7.4504528952717064E-3},8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"04:00:00",{"$f":"'6A Input'!E12","v":7.4504528952717064E-3},{"$f":"'6A Input'!F12*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,{"$f":"IF(I$306=\"solar\",IF(I311+H343<0,I311+H343,0),IF(I$231=\"base\",IF(I311+H372<$D$295,I311+H372,$D$295),I311))","v":7.3116865797363218E-3},{"$f":"J$301-$E312+I343","v":7.4504528952717064E-3},{"$f":"IF(K$306=\"solar\",IF(K311+J343<0,K311+J343,0),IF(K$231=\"base\",IF(K311+J372<$D$295,K311+J372,$D$295),K311))","v":8.9624657325419327E-3},9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"05:00:00",{"$f":"'6A Input'!E13","v":8.9624657325419327E-3},{"$f":"'6A Input'!F13*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,{"$f":"IF(J$306=\"solar\",IF(J312+I344<0,J312+I344,0),IF(J$231=\"base\",IF(J312+I373<$D$295,J312+I373,$D$295),J312))","v":7.4504528952717064E-3},{"$f":"K$301-$E313+J344","v":8.9624657325419327E-3},{"$f":"IF(L$306=\"solar\",IF(L312+K344<0,L312+K344,0),IF(L$231=\"base\",IF(L312+K373<$D$295,L312+K373,$D$295),L312))","v":9.0557093525707438E-3},2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"06:00:00",{"$f":"'6A Input'!E14","v":9.0557093525707438E-3},{"$f":"'6A Input'!F14*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,{"$f":"IF(K$306=\"solar\",IF(K313+J345<0,K313+J345,0),IF(K$231=\"base\",IF(K313+J374<$D$295,K313+J374,$D$295),K313))","v":8.9624657325419327E-3},{"$f":"L$301-$E314+K345","v":9.0557093525707438E-3},{"$f":"IF(M$306=\"solar\",IF(M313+L345<0,M313+L345,0),IF(M$231=\"base\",IF(M313+L374<$D$295,M313+L374,$D$295),M313))","v":2.9141920761734199E-3},-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"07:00:00",{"$f":"'6A Input'!E15","v":2.9141920761734199E-3},{"$f":"'6A Input'!F15*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,{"$f":"IF(L$306=\"solar\",IF(L314+K346<0,L314+K346,0),IF(L$231=\"base\",IF(L314+K375<$D$295,L314+K375,$D$295),L314))","v":9.0557093525707438E-3},{"$f":"M$301-$E315+L346","v":2.9141920761734199E-3},{"$f":"IF(N$306=\"solar\",IF(N314+M346<0,N314+M346,0),IF(N$231=\"base\",IF(N314+M375<$D$295,N314+M375,$D$295),N314))","v":-1.0530553647536486E-2},-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"08:00:00",{"$f":"'6A Input'!E16","v":-1.0530553647536486E-2},{"$f":"'6A Input'!F16*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,{"$f":"IF(M$306=\"solar\",IF(M315+L347<0,M315+L347,0),IF(M$231=\"base\",IF(M315+L376<$D$295,M315+L376,$D$295),M315))","v":2.9141920761734199E-3},{"$f":"N$301-$E316+M347","v":-1.0530553647536486E-2},{"$f":"IF(O$306=\"solar\",IF(O315+N347<0,O315+N347,0),IF(O$231=\"base\",IF(O315+N376<$D$295,O315+N376,$D$295),O315))","v":-2.3099369720175983E-2},-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"09:00:00",{"$f":"'6A Input'!E17","v":-2.3099369720175983E-2},{"$f":"'6A Input'!F17*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,{"$f":"IF(N$306=\"solar\",IF(N316+M348<0,N316+M348,0),IF(N$231=\"base\",IF(N316+M377<$D$295,N316+M377,$D$295),N316))","v":-1.0530553647536486E-2},{"$f":"O$301-$E317+N348","v":-2.3099369720175983E-2},{"$f":"IF(P$306=\"solar\",IF(P316+O348<0,P316+O348,0),IF(P$231=\"base\",IF(P316+O377<$D$295,P316+O377,$D$295),P316))","v":-3.3849539141990702E-2},-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"10:00:00",{"$f":"'6A Input'!E18","v":-3.3849539141990702E-2},{"$f":"'6A Input'!F18*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,{"$f":"IF(O$306=\"solar\",IF(O317+N349<0,O317+N349,0),IF(O$231=\"base\",IF(O317+N378<$D$295,O317+N378,$D$295),O317))","v":-2.3099369720175983E-2},{"$f":"P$301-$E318+O349","v":-3.3849539141990702E-2},{"$f":"IF(Q$306=\"solar\",IF(Q317+P349<0,Q317+P349,0),IF(Q$231=\"base\",IF(Q317+P378<$D$295,Q317+P378,$D$295),Q317))","v":-3.9527284900867647E-2},-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"11:00:00",{"$f":"'6A Input'!E19","v":-3.9527284900867647E-2},{"$f":"'6A Input'!F19*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,{"$f":"IF(P$306=\"solar\",IF(P318+O350<0,P318+O350,0),IF(P$231=\"base\",IF(P318+O379<$D$295,P318+O379,$D$295),P318))","v":-3.3849539141990702E-2},{"$f":"Q$301-$E319+P350","v":-3.9527284900867647E-2},{"$f":"IF(R$306=\"solar\",IF(R318+Q350<0,R318+Q350,0),IF(R$231=\"base\",IF(R318+Q379<$D$295,R318+Q379,$D$295),R318))","v":-3.9103590012698024E-2},-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"12:00:00",{"$f":"'6A Input'!E20","v":-3.9103590012698024E-2},{"$f":"'6A Input'!F20*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,{"$f":"IF(Q$306=\"solar\",IF(Q319+P351<0,Q319+P351,0),IF(Q$231=\"base\",IF(Q319+P380<$D$295,Q319+P380,$D$295),Q319))","v":-3.9527284900867647E-2},{"$f":"R$301-$E320+Q351","v":-3.9103590012698024E-2},{"$f":"IF(S$306=\"solar\",IF(S319+R351<0,S319+R351,0),IF(S$231=\"base\",IF(S319+R380<$D$295,S319+R380,$D$295),S319))","v":-3.5314209500843179E-2},-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"13:00:00",{"$f":"'6A Input'!E21","v":-3.5314209500843179E-2},{"$f":"'6A Input'!F21*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,{"$f":"IF(R$306=\"solar\",IF(R320+Q352<0,R320+Q352,0),IF(R$231=\"base\",IF(R320+Q381<$D$295,R320+Q381,$D$295),R320))","v":-3.9103590012698024E-2},{"$f":"S$301-$E321+R352","v":-3.5314209500843179E-2},{"$f":"IF(T$306=\"solar\",IF(T320+S352<0,T320+S352,0),IF(T$231=\"base\",IF(T320+S381<$D$295,T320+S381,$D$295),T320))","v":-2.5786285834947419E-2},-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"14:00:00",{"$f":"'6A Input'!E22","v":-2.5786285834947419E-2},{"$f":"'6A Input'!F22*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,{"$f":"IF(S$306=\"solar\",IF(S321+R353<0,S321+R353,0),IF(S$231=\"base\",IF(S321+R382<$D$295,S321+R382,$D$295),S321))","v":-3.5314209500843179E-2},{"$f":"T$301-$E322+S353","v":-2.5786285834947419E-2},{"$f":"IF(U$306=\"solar\",IF(U321+T353<0,U321+T353,0),IF(U$231=\"base\",IF(U321+T382<$D$295,U321+T382,$D$295),U321))","v":-1.0980596847825345E-2},4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"15:00:00",{"$f":"'6A Input'!E23","v":-1.0980596847825345E-2},{"$f":"'6A Input'!F23*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,{"$f":"IF(T$306=\"solar\",IF(T322+S354<0,T322+S354,0),IF(T$231=\"base\",IF(T322+S383<$D$295,T322+S383,$D$295),T322))","v":-2.5786285834947419E-2},{"$f":"U$301-$E323+T354","v":-1.0980596847825345E-2},{"$f":"IF(V$306=\"solar\",IF(V322+U354<0,V322+U354,0),IF(V$231=\"base\",IF(V322+U383<$D$295,V322+U383,$D$295),V322))","v":4.0569523003875637E-3},1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"16:00:00",{"$f":"'6A Input'!E24","v":4.0569523003875637E-3},{"$f":"'6A Input'!F24*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,{"$f":"IF(U$306=\"solar\",IF(U323+T355<0,U323+T355,0),IF(U$231=\"base\",IF(U323+T384<$D$295,U323+T384,$D$295),U323))","v":-1.0980596847825345E-2},{"$f":"V$301-$E324+U355","v":4.0569523003875637E-3},{"$f":"IF(W$306=\"solar\",IF(W323+V355<0,W323+V355,0),IF(W$231=\"base\",IF(W323+V384<$D$295,W323+V384,$D$295),W323))","v":1.6208538623991881E-2},2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"17:00:00",{"$f":"'6A Input'!E25","v":1.6208538623991881E-2},{"$f":"'6A Input'!F25*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,{"$f":"IF(V$306=\"solar\",IF(V324+U356<0,V324+U356,0),IF(V$231=\"base\",IF(V324+U385<$D$295,V324+U385,$D$295),V324))","v":4.0569523003875637E-3},{"$f":"W$301-$E325+V356","v":1.6208538623991881E-2},{"$f":"IF(X$306=\"solar\",IF(X324+W356<0,X324+W356,0),IF(X$231=\"base\",IF(X324+W385<$D$295,X324+W385,$D$295),X324))","v":2.5349372173641319E-2},4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,7.0706044520547934E-2,-0.21819142960688478,0]
[null,"18:00:00",{"$f":"'6A Input'!E26","v":2.5349372173641319E-2},{"$f":"'6A Input'!F26*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,{"$f":"IF(W$306=\"solar\",IF(W325+V357<0,W325+V357,0),IF(W$231=\"base\",IF(W325+V386<$D$295,W325+V386,$D$295),W325))","v":1.6208538623991881E-2},{"$f":"X$301-$E326+W357","v":2.5349372173641319E-2},{"$f":"IF(Y$306=\"solar\",IF(Y325+X357<0,Y325+X357,0),IF(Y$231=\"base\",IF(Y325+X386<$D$295,Y325+X386,$D$295),Y325))","v":4.1058817422258191E-2},{"$f":"IF(Z$306=\"solar\",IF(Z325+Y357<0,Z325+Y357,0),IF(Z$231=\"base\",IF(Z325+Y386<$D$295,Z325+Y386,$D$295),Z325))","v":4.8995119858952892E-2},{"$f":"IF(AA$306=\"solar\",IF(AA325+Z357<0,AA325+Z357,0),IF(AA$231=\"base\",IF(AA325+Z386<$D$295,AA325+Z386,$D$295),AA325))","v":4.2788475763879834E-2},{"$f":"IF(AB$306=\"solar\",IF(AB325+AA357<0,AB325+AA357,0),IF(AB$231=\"base\",IF(AB325+AA386<$D$295,AB325+AA386,$D$295),AB325))","v":3.0227424838709771E-2},{"$f":"IF(AC$306=\"solar\",IF(AC325+AB357<0,AC325+AB357,0),IF(AC$231=\"base\",IF(AC325+AB386<$D$295,AC325+AB386,$D$295),AC325))","v":1.7565718652256066E-2},7.0706044520547934E-2,-0.21819142960688478,0]
[null,"19:00:00",{"$f":"'6A Input'!E27","v":4.1058817422258191E-2},{"$f":"'6A Input'!F27*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,{"$f":"IF(X$306=\"solar\",IF(X326+W358<0,X326+W358,0),IF(X$231=\"base\",IF(X326+W387<$D$295,X326+W387,$D$295),X326))","v":2.5349372173641319E-2},{"$f":"Y$301-$E327+X358","v":4.1058817422258191E-2},{"$f":"IF(Z$306=\"solar\",IF(Z326+Y358<0,Z326+Y358,0),IF(Z$231=\"base\",IF(Z326+Y387<$D$295,Z326+Y387,$D$295),Z326))","v":4.8995119858952892E-2},{"$f":"IF(AA$306=\"solar\",IF(AA326+Z358<0,AA326+Z358,0),IF(AA$231=\"base\",IF(AA326+Z387<$D$295,AA326+Z387,$D$295),AA326))","v":4.2788475763879834E-2},{"$f":"IF(AB$306=\"solar\",IF(AB326+AA358<0,AB326+AA358,0),IF(AB$231=\"base\",IF(AB326+AA387<$D$295,AB326+AA387,$D$295),AB326))","v":3.0227424838709771E-2},{"$f":"IF(AC$306=\"solar\",IF(AC326+AB358<0,AC326+AB358,0),IF(AC$231=\"base\",IF(AC326+AB387<$D$295,AC326+AB387,$D$295),AC326))","v":1.7565718652256066E-2},7.0706044520547934E-2,-0.21819142960688478,0]
[null,"20:00:00",{"$f":"'6A Input'!E28","v":4.8995119858952892E-2},{"$f":"'6A Input'!F28*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,{"$f":"IF(X$306=\"solar\",IF(X327+W359<0,X327+W359,0),IF(X$231=\"base\",IF(X327+W388<$D$295,X327+W388,$D$295),X327))","v":2.5349372173641319E-2},{"$f":"IF(Y$306=\"solar\",IF(Y327+X359<0,Y327+X359,0),IF(Y$231=\"base\",IF(Y327+X388<$D$295,Y327+X388,$D$295),Y327))","v":4.1058817422258191E-2},{"$f":"Z$301-$E328+Y359","v":4.8995119858952892E-2},{"$f":"IF(AA$306=\"solar\",IF(AA327+Z359<0,AA327+Z359,0),IF(AA$231=\"base\",IF(AA327+Z388<$D$295,AA327+Z388,$D$295),AA327))","v":4.2788475763879834E-2},{"$f":"IF(AB$306=\"solar\",IF(AB327+AA359<0,AB327+AA359,0),IF(AB$231=\"base\",IF(AB327+AA388<$D$295,AB327+AA388,$D$295),AB327))","v":3.0227424838709771E-2},{"$f":"IF(AC$306=\"solar\",IF(AC327+AB359<0,AC327+AB359,0),IF(AC$231=\"base\",IF(AC327+AB388<$D$295,AC327+AB388,$D$295),AC327))","v":1.7565718652256066E-2},{"$f":"SUM(F328:AC328)","v":7.0706044520547934E-2},-0.21819142960688478,0]
[null,"21:00:00",{"$f":"'6A Input'!E29","v":4.2788475763879834E-2},{"$f":"'6A Input'!F29*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,{"$f":"IF(X$306=\"solar\",IF(X328+W360<0,X328+W360,0),IF(X$231=\"base\",IF(X328+W389<$D$295,X328+W389,$D$295),X328))","v":2.5349372173641319E-2},{"$f":"IF(Y$306=\"solar\",IF(Y328+X360<0,Y328+X360,0),IF(Y$231=\"base\",IF(Y328+X389<$D$295,Y328+X389,$D$295),Y328))","v":4.1058817422258191E-2},{"$f":"IF(Z$306=\"solar\",IF(Z328+Y360<0,Z328+Y360,0),IF(Z$231=\"base\",IF(Z328+Y389<$D$295,Z328+Y389,$D$295),Z328))","v":4.8995119858952892E-2},{"$f":"AA$301-$E329+Z360","v":4.2788475763879834E-2},{"$f":"IF(AB$306=\"solar\",IF(AB328+AA360<0,AB328+AA360,0),IF(AB$231=\"base\",IF(AB328+AA389<$D$295,AB328+AA389,$D$295),AB328))","v":3.0227424838709771E-2},{"$f":"IF(AC$306=\"solar\",IF(AC328+AB360<0,AC328+AB360,0),IF(AC$231=\"base\",IF(AC328+AB389<$D$295,AC328+AB389,$D$295),AC328))","v":1.7565718652256066E-2},{"$f":"SUM(F329:AC329)","v":7.0706044520547934E-2},-0.21819142960688478,0]
[null,"22:00:00",{"$f":"'6A Input'!E30","v":3.0227424838709771E-2},{"$f":"'6A Input'!F30*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,{"$f":"IF(X$306=\"solar\",IF(X329+W361<0,X329+W361,0),IF(X$231=\"base\",IF(X329+W390<$D$295,X329+W390,$D$295),X329))","v":2.5349372173641319E-2},{"$f":"IF(Y$306=\"solar\",IF(Y329+X361<0,Y329+X361,0),IF(Y$231=\"base\",IF(Y329+X390<$D$295,Y329+X390,$D$295),Y329))","v":4.1058817422258191E-2},{"$f":"IF(Z$306=\"solar\",IF(Z329+Y361<0,Z329+Y361,0),IF(Z$231=\"base\",IF(Z329+Y390<$D$295,Z329+Y390,$D$295),Z329))","v":4.8995119858952892E-2},{"$f":"IF(AA$306=\"solar\",IF(AA329+Z361<0,AA329+Z361,0),IF(AA$231=\"base\",IF(AA329+Z390<$D$295,AA329+Z390,$D$295),AA329))","v":4.2788475763879834E-2},{"$f":"AB$301-$E330+AA361","v":3.0227424838709771E-2},{"$f":"IF(AC$306=\"solar\",IF(AC329+AB361<0,AC329+AB361,0),IF(AC$231=\"base\",IF(AC329+AB390<$D$295,AC329+AB390,$D$295),AC329))","v":1.7565718652256066E-2},7.0706044520547934E-2,-0.21819142960688478,0]
[null,"23:00:00",{"$f":"'6A Input'!E31","v":1.7565718652256066E-2},{"$f":"'6A Input'!F31*$D$293","v":0},0,1.0797976352450431E-2,8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,-3.5314209500843179E-2,-2.5786285834947419E-2,-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,{"$f":"IF(X$306=\"solar\",IF(X330+W362<0,X330+W362,0),IF(X$231=\"base\",IF(X330+W391<$D$295,X330+W391,$D$295),X330))","v":2.5349372173641319E-2},{"$f":"IF(Y$306=\"solar\",IF(Y330+X362<0,Y330+X362,0),IF(Y$231=\"base\",IF(Y330+X391<$D$295,Y330+X391,$D$295),Y330))","v":4.1058817422258191E-2},{"$f":"IF(Z$306=\"solar\",IF(Z330+Y362<0,Z330+Y362,0),IF(Z$231=\"base\",IF(Z330+Y391<$D$295,Z330+Y391,$D$295),Z330))","v":4.8995119858952892E-2},{"$f":"IF(AA$306=\"solar\",IF(AA330+Z362<0,AA330+Z362,0),IF(AA$231=\"base\",IF(AA330+Z391<$D$295,AA330+Z391,$D$295),AA330))","v":4.2788475763879834E-2},{"$f":"IF(AB$306=\"solar\",IF(AB330+AA362<0,AB330+AA362,0),IF(AB$231=\"base\",IF(AB330+AA391<$D$295,AB330+AA391,$D$295),AB330))","v":3.0227424838709771E-2},{"$f":"AC$301-$E331+AB362","v":1.7565718652256066E-2},7.0706044520547934E-2,-0.21819142960688478,0]
[null,null,null,"Nuevo perfil de demanda",null,{"$f":"IF(OR(F306=\"base\",F306=\"solar\"),MAX(F308:F331),MIN(F308:F331))","v":1.0797976352450431E-2},8.4732980850981427E-3,7.6812734195125113E-3,7.3116865797363218E-3,7.4504528952717064E-3,8.9624657325419327E-3,9.0557093525707438E-3,2.9141920761734199E-3,-1.0530553647536486E-2,-2.3099369720175983E-2,-3.3849539141990702E-2,-3.9527284900867647E-2,-3.9103590012698024E-2,{"$f":"IF(OR(S306=\"base\",S306=\"solar\"),MAX(S308:S331),MIN(S308:S331))","v":-3.5314209500843179E-2},{"$f":"IF(OR(T306=\"base\",T306=\"solar\"),MAX(T308:T331),MIN(T308:T331))","v":-2.5786285834947419E-2},-1.0980596847825345E-2,4.0569523003875637E-3,1.6208538623991881E-2,2.5349372173641319E-2,4.1058817422258191E-2,4.8995119858952892E-2,4.2788475763879834E-2,3.0227424838709771E-2,1.7565718652256066E-2,{"$f":"SUM(F332:AC332)","v":7.0706044520547934E-2}]
[null,null,null,"Carga desplazada",null,{"$f":"F332-F301","v":0},{"$f":"G332-G301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F333:AC333)","v":0}]
[]
[]
[null,null,"Carga a ser desplazada al tiempo de sol",null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,null,null,null,{"$f":"F306","v":"Base"},{"$f":"G306","v":"Base"},"Base","Base","Base","Base","Base","Base","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"D308","v":0},{"$f":"E308","v":0},{"$f":"$E339","v":0},{"$f":"F339-(G308-G301)","v":0},{"$f":"G339-(H308-H301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01:00:00",{"$f":"D309","v":0},0,{"$f":"AC340-(F309-F308)","v":0},{"$f":"$E340","v":0},{"$f":"G340-(H309-H308)","v":0},{"$f":"H340-(I309-I308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02:00:00",{"$f":"D310","v":0},0,0,{"$f":"F341-(G310-G309)","v":0},{"$f":"$E341","v":0},{"$f":"H341-(I310-I309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03:00:00",{"$f":"D311","v":0},0,0,0,{"$f":"G342-(H311-H310)","v":0},{"$f":"$E342","v":0},{"$f":"I342-(J311-J310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04:00:00",{"$f":"D312","v":0},0,0,0,0,{"$f":"H343-(I312-I311)","v":0},{"$f":"$E343","v":0},{"$f":"J343-(K312-K311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05:00:00",{"$f":"D313","v":0},0,0,0,0,0,{"$f":"I344-(J313-J312)","v":0},{"$f":"$E344","v":0},{"$f":"K344-(L313-L312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06:00:00",{"$f":"D314","v":0},0,0,0,0,0,0,{"$f":"J345-(K314-K313)","v":0},{"$f":"$E345","v":0},{"$f":"L345-(M314-M313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07:00:00",{"$f":"D315","v":0},0,0,0,0,0,0,0,{"$f":"K346-(L315-L314)","v":0},{"$f":"$E346","v":0},{"$f":"M346-(N315-N314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08:00:00",{"$f":"D316","v":0},0,0,0,0,0,0,0,0,{"$f":"L347-(M316-M315)","v":0},{"$f":"$E347","v":0},{"$f":"N347-(O316-O315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09:00:00",{"$f":"D317","v":0},0,0,0,0,0,0,0,0,0,{"$f":"M348-(N317-N316)","v":0},{"$f":"$E348","v":0},{"$f":"$E348","v":0},{"$f":"P348-(Q317-Q316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"10:00:00",{"$f":"D318","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"N349-(O318-O317)","v":0},{"$f":"$E349","v":0},{"$f":"P349-(Q318-Q317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11:00:00",{"$f":"D319","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O350-(P319-P318)","v":0},{"$f":"$E350","v":0},{"$f":"Q350-(R319-R318)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12:00:00",{"$f":"D320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P351-(Q320-Q319)","v":0},{"$f":"$E351","v":0},{"$f":"R351-(S320-S319)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",{"$f":"D321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q352-(R321-R320)","v":0},{"$f":"$E352","v":0},{"$f":"S352-(T321-T320)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"14:00:00",{"$f":"D322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"R353-(S322-S321)","v":0},{"$f":"$E353","v":0},{"$f":"T353-(U322-U321)","v":0},0,0,0,0,0,0,0,0]
[null,null,"15:00:00",{"$f":"D323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S354-(T323-T322)","v":0},{"$f":"$E354","v":0},{"$f":"U354-(V323-V322)","v":0},0,0,0,0,0,0,0]
[null,null,"16:00:00",{"$f":"D324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T355-(U324-U323)","v":0},{"$f":"$E355","v":0},{"$f":"V355-(W324-W323)","v":0},0,0,0,0,0,0]
[null,null,"17:00:00",{"$f":"D325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U356-(V325-V324)","v":0},{"$f":"$E356","v":0},{"$f":"W356-(X325-X324)","v":0},0,0,0,0,0]
[null,null,"18:00:00",{"$f":"D326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V357-(W326-W325)","v":0},{"$f":"$E357","v":0},{"$f":"X357-(Y326-Y325)","v":0},{"$f":"Y357-(Z326-Z325)","v":0},{"$f":"Z357-(AA326-AA325)","v":0},{"$f":"AA357-(AB326-AB325)","v":0},{"$f":"AB357-(AC326-AC325)","v":0}]
[null,null,"19:00:00",{"$f":"D327","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W358-(X327-X326)","v":0},{"$f":"$E358","v":0},{"$f":"Y358-(Z327-Z326)","v":0},{"$f":"Z358-(AA327-AA326)","v":0},{"$f":"AA358-(AB327-AB326)","v":0},{"$f":"AB358-(AC327-AC326)","v":0}]
[null,null,"20:00:00",{"$f":"D328","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W359-(X328-X327)","v":0},{"$f":"X359-(Y328-Y327)","v":0},{"$f":"$E359","v":0},{"$f":"Z359-(AA328-AA327)","v":0},{"$f":"AA359-(AB328-AB327)","v":0},{"$f":"AB359-(AC328-AC327)","v":0}]
[null,null,"21:00:00",{"$f":"D329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W360-(X329-X328)","v":0},{"$f":"X360-(Y329-Y328)","v":0},{"$f":"Y360-(Z329-Z328)","v":0},{"$f":"$E360","v":0},{"$f":"AA360-(AB329-AB328)","v":0},{"$f":"AB360-(AC329-AC328)","v":0}]
[null,null,"22:00:00",{"$f":"D330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W361-(X330-X329)","v":0},{"$f":"X361-(Y330-Y329)","v":0},{"$f":"Y361-(Z330-Z329)","v":0},{"$f":"Z361-(AA330-AA329)","v":0},{"$f":"$E361","v":0},{"$f":"AB361-(AC330-AC329)","v":0}]
[null,null,"23:00:00",{"$f":"D331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W362-(X331-X330)","v":0},{"$f":"X362-(Y331-Y330)","v":0},{"$f":"Y362-(Z331-Z330)","v":0},{"$f":"Z362-(AA331-AA330)","v":0},{"$f":"AA362-(AB331-AB330)","v":0},{"$f":"$E362","v":0}]
[]
[]
[null,null,"Carga a ser desplazada al periodo base",null,null,{"$f":"TRANSPOSE(Restrictions5A[Tarifa])","v":"Base"},"Base","Base","Base","Base","Base","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,null,null,null,{"$f":"F306","v":"Base"},{"$f":"G306","v":"Base"},"Base","Base","Base","Base","Base","Base","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Solar","Base","Base","Punta","Punta","Punta","Punta","Base","Base"]
[null,null,"Hora Actual / Hora Futura","Energía máxima a ser desplazada","Objetivo de kWh modificado por la elasticidad","00:00","01:00","02:00","03:00","04:00","05:00","06:00","07:00","08:00","09:00","10:00","11:00","12:00","13:00","14:00","15:00","16:00","17:00","18:00","19:00","20:00","21:00","22:00","23:00"]
[null,null,"00:00:00",{"$f":"D308","v":0},{"$f":"AF308","v":0},{"$f":"$E368","v":0},{"$f":"F368-(G308-G301)","v":0},{"$f":"G368-(H308-H301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"01:00:00",{"$f":"D309","v":0},{"$f":"AF309","v":0},{"$f":"AC369-(F309-F308)","v":0},{"$f":"$E369","v":0},{"$f":"IF(G369-(H309-H308)<0,0,G369-(H309-H308))","v":0},{"$f":"IF(H369-(I309-I308)<0,0,H369-(I309-I308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"02:00:00",0,0,{"$f":"AC370-(F310-F309)","v":0},{"$f":"IF(F370-(G310-G309)<0,0,F370-(G310-G309))","v":0},{"$f":"$E370","v":0},{"$f":"IF(H370-(I310-I309)<0,0,H370-(I310-I309))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"03:00:00",0,0,0,{"$f":"IF(F371-(G311-G310)<0,0,F371-(G311-G310))","v":0},0,{"$f":"$E371","v":0},{"$f":"IF(I371-(J311-J310)<0,0,I371-(J311-J310))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"04:00:00",0,0,0,0,0,{"$f":"IF(H372-(I312-I311)<0,0,H372-(I312-I311))","v":0},{"$f":"$E372","v":0},{"$f":"IF(J372-(K312-K311)<0,0,J372-(K312-K311))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"05:00:00",0,0,0,0,0,{"$f":"IF(H373-(I313-I312)<0,0,H373-(I313-I312))","v":0},0,{"$f":"$E373","v":0},{"$f":"IF(K373-(L313-L312)<0,0,K373-(L313-L312))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"06:00:00",0,0,0,0,0,{"$f":"IF(H374-(I314-I313)<0,0,H374-(I314-I313))","v":0},0,{"$f":"IF(J374-(K314-K313)<0,0,J374-(K314-K313))","v":0},{"$f":"$E374","v":0},{"$f":"IF(L374-(M314-M313)<0,0,L374-(M314-M313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"07:00:00",0,0,0,0,0,{"$f":"IF(H375-(I315-I314)<0,0,H375-(I315-I314))","v":0},0,{"$f":"IF(J375-(K315-K314)<0,0,J375-(K315-K314))","v":0},0,{"$f":"$E375","v":0},{"$f":"IF(M375-(N315-N314)<0,0,M375-(N315-N314))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"08:00:00",0,0,0,0,0,{"$f":"IF(H376-(I316-I315)<0,0,H376-(I316-I315))","v":0},0,{"$f":"IF(J376-(K316-K315)<0,0,J376-(K316-K315))","v":0},0,{"$f":"IF(L376-(M316-M315)<0,0,L376-(M316-M315))","v":0},{"$f":"$E376","v":0},{"$f":"IF(N376-(O316-O315)<0,0,N376-(O316-O315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"09:00:00",0,0,0,0,0,{"$f":"IF(H377-(I317-I316)<0,0,H377-(I317-I316))","v":0},0,{"$f":"IF(J377-(K317-K316)<0,0,J377-(K317-K316))","v":0},0,{"$f":"IF(L377-(M317-M316)<0,0,L377-(M317-M316))","v":0},0,{"$f":"$E377","v":0},{"$f":"IF(O377-(P317-P316)<0,0,O377-(P317-P316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"10:00:00",0,0,0,0,0,{"$f":"IF(H378-(I318-I317)<0,0,H378-(I318-I317))","v":0},0,{"$f":"IF(J378-(K318-K317)<0,0,J378-(K318-K317))","v":0},0,{"$f":"IF(L378-(M318-M317)<0,0,L378-(M318-M317))","v":0},0,{"$f":"IF(N378-(O318-O317)<0,0,N378-(O318-O317))","v":0},{"$f":"$E378","v":0},{"$f":"IF(P378-(Q318-Q317)<0,0,P378-(Q318-Q317))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"11:00:00",0,0,0,0,0,{"$f":"IF(H379-(I319-I318)<0,0,H379-(I319-I318))","v":0},0,{"$f":"IF(J379-(K319-K318)<0,0,J379-(K319-K318))","v":0},0,{"$f":"IF(L379-(M319-M318)<0,0,L379-(M319-M318))","v":0},0,{"$f":"IF(N379-(O319-O318)<0,0,N379-(O319-O318))","v":0},0,{"$f":"$E379","v":0},{"$f":"IF(Q379-(R319-R318)<0,0,Q379-(R319-R318))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"12:00:00",0,0,0,0,0,{"$f":"IF(H380-(I320-I319)<0,0,H380-(I320-I319))","v":0},0,{"$f":"IF(J380-(K320-K319)<0,0,J380-(K320-K319))","v":0},0,{"$f":"IF(L380-(M320-M319)<0,0,L380-(M320-M319))","v":0},0,{"$f":"IF(N380-(O320-O319)<0,0,N380-(O320-O319))","v":0},0,{"$f":"IF(P380-(Q320-Q319)<0,0,P380-(Q320-Q319))","v":0},{"$f":"$E380","v":0},{"$f":"IF(R380-(S320-S319)<0,0,R380-(S320-S319))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"13:00:00",0,0,0,0,0,{"$f":"IF(H381-(I321-I320)<0,0,H381-(I321-I320))","v":0},0,{"$f":"IF(J381-(K321-K320)<0,0,J381-(K321-K320))","v":0},0,{"$f":"IF(L381-(M321-M320)<0,0,L381-(M321-M320))","v":0},0,{"$f":"IF(N381-(O321-O320)<0,0,N381-(O321-O320))","v":0},0,{"$f":"IF(P381-(Q321-Q320)<0,0,P381-(Q321-Q320))","v":0},0,{"$f":"$E381","v":0},{"$f":"IF(S381-(T321-T320)<0,0,S381-(T321-T320))","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"14:00:00",0,0,0,0,0,{"$f":"IF(H382-(I322-I321)<0,0,H382-(I322-I321))","v":0},0,{"$f":"IF(J382-(K322-K321)<0,0,J382-(K322-K321))","v":0},0,{"$f":"IF(L382-(M322-M321)<0,0,L382-(M322-M321))","v":0},0,{"$f":"IF(N382-(O322-O321)<0,0,N382-(O322-O321))","v":0},0,{"$f":"IF(P382-(Q322-Q321)<0,0,P382-(Q322-Q321))","v":0},0,{"$f":"IF(R382-(S322-S321)<0,0,R382-(S322-S321))","v":0},{"$f":"$E382","v":0},{"$f":"IF(T382-(U322-U321)<0,0,T382-(U322-U321))","v":0},0,0,0,0,0,0,0,0]
[null,null,"15:00:00",0,0,0,0,0,{"$f":"IF(H383-(I323-I322)<0,0,H383-(I323-I322))","v":0},0,{"$f":"IF(J383-(K323-K322)<0,0,J383-(K323-K322))","v":0},0,{"$f":"IF(L383-(M323-M322)<0,0,L383-(M323-M322))","v":0},0,{"$f":"IF(N383-(O323-O322)<0,0,N383-(O323-O322))","v":0},0,{"$f":"IF(P383-(Q323-Q322)<0,0,P383-(Q323-Q322))","v":0},0,{"$f":"IF(R383-(S323-S322)<0,0,R383-(S323-S322))","v":0},0,{"$f":"$E383","v":0},{"$f":"IF(U383-(V323-V322)<0,0,U383-(V323-V322))","v":0},0,0,0,0,0,0,0]
[null,null,"16:00:00",0,0,0,0,0,{"$f":"IF(H384-(I324-I323)<0,0,H384-(I324-I323))","v":0},0,{"$f":"IF(J384-(K324-K323)<0,0,J384-(K324-K323))","v":0},0,{"$f":"IF(L384-(M324-M323)<0,0,L384-(M324-M323))","v":0},0,{"$f":"IF(N384-(O324-O323)<0,0,N384-(O324-O323))","v":0},0,{"$f":"IF(P384-(Q324-Q323)<0,0,P384-(Q324-Q323))","v":0},0,{"$f":"IF(R384-(S324-S323)<0,0,R384-(S324-S323))","v":0},0,{"$f":"IF(T384-(U324-U323)<0,0,T384-(U324-U323))","v":0},{"$f":"$E384","v":0},{"$f":"IF(V384-(W324-W323)<0,0,V384-(W324-W323))","v":0},0,0,0,0,0,0]
[null,null,"17:00:00",0,0,0,0,0,{"$f":"IF(H385-(I325-I324)<0,0,H385-(I325-I324))","v":0},0,{"$f":"IF(J385-(K325-K324)<0,0,J385-(K325-K324))","v":0},0,{"$f":"IF(L385-(M325-M324)<0,0,L385-(M325-M324))","v":0},0,{"$f":"IF(N385-(O325-O324)<0,0,N385-(O325-O324))","v":0},0,{"$f":"IF(P385-(Q325-Q324)<0,0,P385-(Q325-Q324))","v":0},0,{"$f":"IF(R385-(S325-S324)<0,0,R385-(S325-S324))","v":0},0,{"$f":"IF(T385-(U325-U324)<0,0,T385-(U325-U324))","v":0},0,{"$f":"$E385","v":0},{"$f":"IF(W385-(X325-X324)<0,0,W385-(X325-X324))","v":0},0,0,0,0,0]
[null,null,"18:00:00",0,0,0,0,0,{"$f":"IF(H386-(I326-I325)<0,0,H386-(I326-I325))","v":0},0,{"$f":"IF(J386-(K326-K325)<0,0,J386-(K326-K325))","v":0},0,{"$f":"IF(L386-(M326-M325)<0,0,L386-(M326-M325))","v":0},0,{"$f":"IF(N386-(O326-O325)<0,0,N386-(O326-O325))","v":0},0,{"$f":"IF(P386-(Q326-Q325)<0,0,P386-(Q326-Q325))","v":0},0,{"$f":"IF(R386-(S326-S325)<0,0,R386-(S326-S325))","v":0},0,{"$f":"IF(T386-(U326-U325)<0,0,T386-(U326-U325))","v":0},0,{"$f":"IF(V386-(W326-W325)<0,0,V386-(W326-W325))","v":0},{"$f":"$E386","v":0},{"$f":"IF(X386-(Y326-Y325)<0,0,X386-(Y326-Y325))","v":0},0,0,0,0]
[null,null,"19:00:00",0,0,0,0,0,{"$f":"IF(H387-(I327-I326)<0,0,H387-(I327-I326))","v":0},0,{"$f":"IF(J387-(K327-K326)<0,0,J387-(K327-K326))","v":0},0,{"$f":"IF(L387-(M327-M326)<0,0,L387-(M327-M326))","v":0},0,{"$f":"IF(N387-(O327-O326)<0,0,N387-(O327-O326))","v":0},0,{"$f":"IF(P387-(Q327-Q326)<0,0,P387-(Q327-Q326))","v":0},0,{"$f":"IF(R387-(S327-S326)<0,0,R387-(S327-S326))","v":0},0,{"$f":"IF(T387-(U327-U326)<0,0,T387-(U327-U326))","v":0},0,{"$f":"IF(V387-(W327-W326)<0,0,V387-(W327-W326))","v":0},0,{"$f":"$E387","v":0},{"$f":"IF(Y387-(Z327-Z326)<0,0,Y387-(Z327-Z326))","v":0},0,0,0]
[null,null,"20:00:00",0,0,0,0,0,{"$f":"IF(H388-(I328-I327)<0,0,H388-(I328-I327))","v":0},0,{"$f":"IF(J388-(K328-K327)<0,0,J388-(K328-K327))","v":0},0,{"$f":"IF(L388-(M328-M327)<0,0,L388-(M328-M327))","v":0},0,{"$f":"IF(N388-(O328-O327)<0,0,N388-(O328-O327))","v":0},0,{"$f":"IF(P388-(Q328-Q327)<0,0,P388-(Q328-Q327))","v":0},0,{"$f":"IF(R388-(S328-S327)<0,0,R388-(S328-S327))","v":0},0,{"$f":"IF(T388-(U328-U327)<0,0,T388-(U328-U327))","v":0},0,{"$f":"IF(V388-(W328-W327)<0,0,V388-(W328-W327))","v":0},0,{"$f":"IF(X388-(Y328-Y327)<0,0,X388-(Y328-Y327))","v":0},{"$f":"$E388","v":0},{"$f":"IF(Z388-(AA328-AA327)<0,0,Z388-(AA328-AA327))","v":0},0,0]
[null,null,"21:00:00",0,0,0,0,0,{"$f":"IF(H389-(I329-I328)<0,0,H389-(I329-I328))","v":0},0,{"$f":"IF(J389-(K329-K328)<0,0,J389-(K329-K328))","v":0},0,{"$f":"IF(L389-(M329-M328)<0,0,L389-(M329-M328))","v":0},0,{"$f":"IF(N389-(O329-O328)<0,0,N389-(O329-O328))","v":0},0,{"$f":"IF(P389-(Q329-Q328)<0,0,P389-(Q329-Q328))","v":0},0,{"$f":"IF(R389-(S329-S328)<0,0,R389-(S329-S328))","v":0},0,{"$f":"IF(T389-(U329-U328)<0,0,T389-(U329-U328))","v":0},0,{"$f":"IF(V389-(W329-W328)<0,0,V389-(W329-W328))","v":0},0,{"$f":"IF(X389-(Y329-Y328)<0,0,X389-(Y329-Y328))","v":0},0,{"$f":"$E389","v":0},{"$f":"IF(AA389-(AB329-AB328)<0,0,AA389-(AB329-AB328))","v":0},0]
[null,null,"22:00:00",0,0,0,0,0,{"$f":"IF(H390-(I330-I329)<0,0,H390-(I330-I329))","v":0},0,{"$f":"IF(J390-(K330-K329)<0,0,J390-(K330-K329))","v":0},0,{"$f":"IF(L390-(M330-M329)<0,0,L390-(M330-M329))","v":0},0,{"$f":"IF(N390-(O330-O329)<0,0,N390-(O330-O329))","v":0},0,{"$f":"IF(P390-(Q330-Q329)<0,0,P390-(Q330-Q329))","v":0},0,{"$f":"IF(R390-(S330-S329)<0,0,R390-(S330-S329))","v":0},0,{"$f":"IF(T390-(U330-U329)<0,0,T390-(U330-U329))","v":0},0,{"$f":"IF(V390-(W330-W329)<0,0,V390-(W330-W329))","v":0},0,{"$f":"IF(X390-(Y330-Y329)<0,0,X390-(Y330-Y329))","v":0},0,{"$f":"IF(Z390-(AA330-AA329)<0,0,Z390-(AA330-AA329))","v":0},{"$f":"$E390","v":0},0]
[null,null,"23:00:00",0,0,0,0,0,{"$f":"IF(H391-(I331-I330)<0,0,H391-(I331-I330))","v":0},0,{"$f":"IF(J391-(K331-K330)<0,0,J391-(K331-K330))","v":0},0,{"$f":"IF(L391-(M331-M330)<0,0,L391-(M331-M330))","v":0},0,{"$f":"IF(N391-(O331-O330)<0,0,N391-(O331-O330))","v":0},0,{"$f":"IF(P391-(Q331-Q330)<0,0,P391-(Q331-Q330))","v":0},0,{"$f":"IF(R391-(S331-S330)<0,0,R391-(S331-S330))","v":0},0,{"$f":"IF(T391-(U331-U330)<0,0,T391-(U331-U330))","v":0},0,{"$f":"IF(V391-(W331-W330)<0,0,V391-(W331-W330))","v":0},0,{"$f":"IF(X391-(Y331-Y330)<0,0,X391-(Y331-Y330))","v":0},0,{"$f":"IF(Z391-(AA331-AA330)<0,0,Z391-(AA331-AA330))","v":0},0,{"$f":"$E391","v":0}]

{"sheet":"6C Resultados","index":22,"n_rows":45,"n_cols":20,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Ajuste de la demanda - Resultados"]
[]
[]
[null,null,"Resumen"]
[]
[null,null,null,"Días en el año",365]
[]
[null,null,null,"Hora futura","Precio Importación - Tarifa monomia","Precio Exportación - Tarifa monomia","Precio Importación - Tarifa horaria","Precio Exportación - Tarifa horaria","Demanda neta original (kWh)","Carga máxima a ser desplazada","Carga ajustada (kWh)","Energía (kWh) FLEX","Energía importada (kWh)","Energía exportada (kWh)","Costo de importación - Tarifa monomia","Ingreso - Tarifa monomia","Costo neto - Tarifa monomia","Costo de importación - Tarifa horaria","Ingreso - Tarifa horaria","Costo neto - Tarifa horaria"]
[null,null,{"$f":"'1 Linea Base'!K102","v":"Base"},"00:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D10,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D10,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D10,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D10,Hora,0))","v":254.5095},{"$f":"'6A Input'!E8","v":1.0797976352450431E-2},{"$f":"'6A Input'!F8","v":0},{"$f":"TRANSPOSE('6B Calculos'!E211:AB211)+TRANSPOSE('6B Calculos'!F258:AC258)+TRANSPOSE('6B Calculos'!F333:AC333)","v":0},{"$f":"I10+K10","v":1.0797976352450431E-2},{"$f":"IF(L10>0,L10,0)","v":1.0797976352450431E-2},{"$f":"IF(L10<0,-L10,0)","v":0},{"$f":"M10*E10","v":4.4494465297197827},{"$f":"N10*F10","v":0},{"$f":"O10-P10","v":4.4494465297197827},{"$f":"M10*G10","v":3.3370848972898366},{"$f":"N10*H10","v":0},{"$f":"R10-S10","v":3.3370848972898366}]
[null,null,{"$f":"'1 Linea Base'!K103","v":"Base"},"01:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D11,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D11,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D11,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D11,Hora,0))","v":254.5095},{"$f":"'6A Input'!E9","v":8.4732980850981427E-3},{"$f":"'6A Input'!F9","v":0},0,{"$f":"'6A Input'!E9+K11","v":8.4732980850981427E-3},{"$f":"IF(L11>0,L11,0)","v":8.4732980850981427E-3},{"$f":"IF(L11<0,-L11,0)","v":0},{"$f":"M11*E11","v":3.4915326288397965},{"$f":"N11*F11","v":0},{"$f":"O11-P11","v":3.4915326288397965},{"$f":"M11*G11","v":2.6186494716298472},{"$f":"N11*H11","v":0},{"$f":"R11-S11","v":2.6186494716298472}]
[null,null,{"$f":"'1 Linea Base'!K104","v":"Base"},"02:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D12,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D12,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D12,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D12,Hora,0))","v":254.5095},{"$f":"'6A Input'!E10","v":7.6812734195125113E-3},{"$f":"'6A Input'!F10","v":0},0,{"$f":"'6A Input'!E10+K12","v":7.6812734195125113E-3},7.6812734195125113E-3,0,{"$f":"M12*E12","v":3.1651685690645843},0,3.1651685690645843,2.373876426798438,0,2.373876426798438]
[null,null,{"$f":"'1 Linea Base'!K105","v":"Base"},"03:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D13,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D13,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D13,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D13,Hora,0))","v":254.5095},{"$f":"'6A Input'!E11","v":7.3116865797363218E-3},{"$f":"'6A Input'!F11","v":0},0,{"$f":"'6A Input'!E11+K13","v":7.3116865797363218E-3},7.3116865797363218E-3,0,3.0128755071058881,0,3.0128755071058881,2.2596566303294163,0,2.2596566303294163]
[null,null,{"$f":"'1 Linea Base'!K106","v":"Base"},"04:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D14,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D14,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D14,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D14,Hora,0))","v":254.5095},{"$f":"'6A Input'!E12","v":7.4504528952717064E-3},{"$f":"'6A Input'!F12","v":0},0,{"$f":"'6A Input'!E12+K14","v":7.4504528952717064E-3},7.4504528952717064E-3,0,3.0700559713843454,{"$f":"N14*F14","v":0},3.0700559713843454,2.302541978538259,0,2.302541978538259]
[null,null,{"$f":"'1 Linea Base'!K107","v":"Base"},"05:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D15,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D15,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D15,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D15,Hora,0))","v":254.5095},{"$f":"'6A Input'!E13","v":8.9624657325419327E-3},{"$f":"'6A Input'!F13","v":0},0,{"$f":"'6A Input'!E13+K15","v":8.9624657325419327E-3},8.9624657325419327E-3,0,3.693100517148427,0,3.693100517148427,2.7698253878613199,0,2.7698253878613199]
[null,null,{"$f":"'1 Linea Base'!K108","v":"Base"},"06:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D16,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D16,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D16,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D16,Hora,0))","v":254.5095},{"$f":"'6A Input'!E14","v":9.0557093525707438E-3},{"$f":"'6A Input'!F14","v":0},0,{"$f":"'6A Input'!E14+K16","v":9.0557093525707438E-3},9.0557093525707438E-3,0,3.7315227629483587,0,3.7315227629483587,2.798642072211269,{"$f":"N16*H16","v":0},2.798642072211269]
[null,null,{"$f":"'1 Linea Base'!K109","v":"Base"},"07:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D17,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D17,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D17,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D17,Hora,0))","v":254.5095},{"$f":"'6A Input'!E15","v":2.9141920761734199E-3},{"$f":"'6A Input'!F15","v":0},0,{"$f":"'6A Input'!E15+K17","v":2.9141920761734199E-3},2.9141920761734199E-3,0,1.200830729484248,0,1.200830729484248,0.90062304711318597,0,0.90062304711318597]
[null,null,{"$f":"'1 Linea Base'!K110","v":"Base"},"08:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D18,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D18,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D18,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D18,Hora,0))","v":254.5095},{"$f":"'6A Input'!E16","v":-1.0530553647536486E-2},{"$f":"'6A Input'!F16","v":0},0,{"$f":"'6A Input'!E16+K18","v":-1.0530553647536486E-2},0,1.0530553647536486E-2,0,3.573501258076917,-3.573501258076917,0,2.6801259435576874,-2.6801259435576874]
[null,null,{"$f":"'1 Linea Base'!K111","v":"Base"},"09:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D19,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D19,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D19,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D19,Hora,0))","v":254.5095},{"$f":"'6A Input'!E17","v":-2.3099369720175983E-2},{"$f":"'6A Input'!F17","v":0},0,{"$f":"'6A Input'!E17+K19","v":-2.3099369720175983E-2},0,2.3099369720175983E-2,0,{"$f":"N19*F19","v":7.8386787170628409},-7.8386787170628409,0,5.8790090377971298,-5.8790090377971298]
[null,null,{"$f":"'1 Linea Base'!K112","v":"Punta"},"10:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D20,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D20,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D20,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D20,Hora,0))","v":424.1825},{"$f":"'6A Input'!E18","v":-3.3849539141990702E-2},{"$f":"'6A Input'!F18","v":0},0,{"$f":"'6A Input'!E18+K20","v":-3.3849539141990702E-2},0,3.3849539141990702E-2,0,{"$f":"N20*F20","v":11.486705709677979},-11.486705709677979,0,14.358382137097472,-14.358382137097472]
[null,null,{"$f":"'1 Linea Base'!K113","v":"Punta"},"11:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D21,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D21,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D21,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D21,Hora,0))","v":424.1825},{"$f":"'6A Input'!E19","v":-3.9527284900867647E-2},{"$f":"'6A Input'!F19","v":0},0,{"$f":"'6A Input'!E19+K21","v":-3.9527284900867647E-2},0,3.9527284900867647E-2,0,13.413426021969835,-13.413426021969835,0,16.76678252746229,-16.76678252746229]
[null,null,{"$f":"'1 Linea Base'!K114","v":"Punta"},"12:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D22,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D22,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D22,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D22,Hora,0))","v":424.1825},{"$f":"'6A Input'!E20","v":-3.9103590012698024E-2},{"$f":"'6A Input'!F20","v":0},0,{"$f":"'6A Input'!E20+K22","v":-3.9103590012698024E-2},0,3.9103590012698024E-2,0,13.269646856449025,-13.269646856449025,0,16.587058570561279,-16.587058570561279]
[null,null,{"$f":"'1 Linea Base'!K115","v":"Punta"},"13:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D23,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D23,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D23,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D23,Hora,0))","v":424.1825},{"$f":"'6A Input'!E21","v":-3.5314209500843179E-2},{"$f":"'6A Input'!F21","v":0},0,{"$f":"'6A Input'!E21+K23","v":-3.5314209500843179E-2},0,3.5314209500843179E-2,0,11.983735737273131,-11.983735737273131,0,14.979669671591411,-14.979669671591411]
[null,null,{"$f":"'1 Linea Base'!K116","v":"Base"},"14:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D24,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D24,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D24,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D24,Hora,0))","v":254.5095},{"$f":"'6A Input'!E22","v":-2.5786285834947419E-2},{"$f":"'6A Input'!F22","v":0},0,{"$f":"'6A Input'!E22+K24","v":-2.5786285834947419E-2},0,2.5786285834947419E-2,0,8.750472952946069,-8.750472952946069,0,6.56285471470955,-6.56285471470955]
[null,null,{"$f":"'1 Linea Base'!K117","v":"Base"},"15:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D25,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D25,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D25,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D25,Hora,0))","v":254.5095},{"$f":"'6A Input'!E23","v":-1.0980596847825345E-2},{"$f":"'6A Input'!F23","v":0},0,{"$f":"'6A Input'!E23+K25","v":-1.0980596847825345E-2},0,1.0980596847825345E-2,0,3.7262216179221404,-3.7262216179221404,0,2.7946662134416047,-2.7946662134416047]
[null,null,{"$f":"'1 Linea Base'!K118","v":"Base"},"16:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D26,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D26,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D26,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D26,Hora,0))","v":254.5095},{"$f":"'6A Input'!E24","v":4.0569523003875637E-3},{"$f":"'6A Input'!F24","v":0},0,{"$f":"'6A Input'!E24+K26","v":4.0569523003875637E-3},4.0569523003875637E-3,0,{"$f":"M26*E26","v":1.6717199357546009},0,1.6717199357546009,1.2537899518159505,0,1.2537899518159505]
[null,null,{"$f":"'1 Linea Base'!K119","v":"Base"},"17:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D27,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D27,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D27,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D27,Hora,0))","v":254.5095},{"$f":"'6A Input'!E25","v":1.6208538623991881E-2},{"$f":"'6A Input'!F25","v":0},0,{"$f":"'6A Input'!E25+K27","v":1.6208538623991881E-2},1.6208538623991881E-2,0,6.6789390510179674,0,6.6789390510179674,5.0092042882634749,0,5.0092042882634749]
[null,null,{"$f":"'1 Linea Base'!K120","v":"Punta"},"18:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D28,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D28,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D28,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D28,Hora,0))","v":424.1825},{"$f":"'6A Input'!E26","v":2.5349372173641319E-2},{"$f":"'6A Input'!F26","v":0},0,{"$f":"'6A Input'!E26+K28","v":2.5349372173641319E-2},2.5349372173641319E-2,0,10.445538345987163,0,10.445538345987163,13.056922932483953,0,13.056922932483953]
[null,null,{"$f":"'1 Linea Base'!K121","v":"Punta"},"19:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D29,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D29,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D29,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D29,Hora,0))","v":424.1825},{"$f":"'6A Input'!E27","v":4.1058817422258191E-2},{"$f":"'6A Input'!F27","v":0},0,{"$f":"'6A Input'!E27+K29","v":4.1058817422258191E-2},4.1058817422258191E-2,0,16.918819483467978,0,16.918819483467978,21.14852435433497,0,21.14852435433497]
[null,null,{"$f":"'1 Linea Base'!K122","v":"Punta"},"20:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D30,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D30,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D30,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D30,Hora,0))","v":424.1825},{"$f":"'6A Input'!E28","v":4.8995119858952892E-2},{"$f":"'6A Input'!F28","v":0},0,{"$f":"'6A Input'!E28+K30","v":4.8995119858952892E-2},4.8995119858952892E-2,0,20.189076074439708,0,20.189076074439708,25.236345093049632,0,25.236345093049632]
[null,null,{"$f":"'1 Linea Base'!K123","v":"Punta"},"21:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D31,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D31,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D31,Hora,0))","v":515.07875000000001},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D31,Hora,0))","v":424.1825},{"$f":"'6A Input'!E29","v":4.2788475763879834E-2},{"$f":"'6A Input'!F29","v":0},0,{"$f":"'6A Input'!E29+K31","v":4.2788475763879834E-2},4.2788475763879834E-2,0,17.631547688691619,0,17.631547688691619,22.039434610864522,0,22.039434610864522]
[null,null,{"$f":"'1 Linea Base'!K124","v":"Base"},"22:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D32,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D32,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D32,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D32,Hora,0))","v":254.5095},{"$f":"'6A Input'!E30","v":3.0227424838709771E-2},{"$f":"'6A Input'!F30","v":0},0,{"$f":"'6A Input'!E30+K32","v":3.0227424838709771E-2},3.0227424838709771E-2,0,12.455603361313266,0,12.455603361313266,9.3417025209849491,0,9.3417025209849491]
[null,null,{"$f":"'1 Linea Base'!K125","v":"Base"},"23:00:00",{"$f":"INDEX(Precioseleccionado[Precio Tarifa Monomia],MATCH(D33,Hora,0))","v":412.06300000000005},{"$f":"INDEX(Precioseleccionado[Precio Exp Monomia],MATCH(D33,Hora,0))","v":339.34600000000006},{"$f":"INDEX(Precioseleccionado[Precio Tarifa Horaria],MATCH(D33,Hora,0))","v":309.04725000000002},{"$f":"INDEX(Precioseleccionado[Precio Exp],MATCH(D33,Hora,0))","v":254.5095},{"$f":"'6A Input'!E31","v":1.7565718652256066E-2},{"$f":"'6A Input'!F31","v":0},0,{"$f":"'6A Input'!E31+K33","v":1.7565718652256066E-2},1.7565718652256066E-2,0,7.2381827250045925,0,7.2381827250045925,5.4286370437534437,0,5.4286370437534437]
[null,null,null,"Total diario",null,null,null,null,{"$f":"SUM(I10:I33)","v":7.0706044520547934E-2},0,0,7.0706044520547934E-2,0.28889747412743272,0.21819142960688478,{"$f":"SUM(O10:O33)","v":119.04395988137233},74.042388871377938,45.001571009994386,121.87546070732246,80.608548816218416,41.266911891104044]
[null,null,null,"Resultados anuales",null,null,null,null,{"$f":"I34*$E$7","v":25.807706249999995},null,{"$f":"K34*$E$7","v":0},25.807706249999995,105.44757805651294,79.639871806512943,43451.045356700903,27025.471938052946,16425.573418647949,44484.543158172695,29422.120317919722,15062.422840252977]
[]
[]
[null,null,"Metricas"]
[null,null,null,null,"Momomia","Horaria"]
[null,null,null,"Demanda pico",{"$f":"MAX(I10:I33)","v":4.8995119858952892E-2},{"$f":"MAX(L10:L33)","v":4.8995119858952892E-2}]
[null,null,null,"Hora pico",{"$f":"INDEX($D$10:$D$33,MATCH(E40,$I$10:$I$33,0))","v":"20:00:00"},{"$f":"INDEX($D$10:$D$33,MATCH(F40,$L$10:$L$33,0))","v":"20:00:00"}]
[null,null,null,"Costo promedio por kWh",{"$f":"Q34/I34","v":636.46002707613559},{"$f":"R34/M34","v":421.86405774376266}]
[null,null,null,"Reducción en periodo punta",null,{"$f":"_xlfn.MINIFS(_xlfn.ANCHORARRAY(K10),C10:C33,\"punta\")","v":0}]
[null,null,null,"Carga desplazada del periodo punta","n/a",{"$f":"SUMIF(C10:C33,\"punta\",_xlfn.ANCHORARRAY(K10))*(-1)","v":0},"kWh"]
[null,null,null,"Carga desplazada del periodo intermedio",null,{"$f":"SUMIF(C10:C33,\"intermedio\",_xlfn.ANCHORARRAY(K10))*(-1)","v":0},"kWh"]

{"sheet":"Demanda","index":23,"n_rows":612,"n_cols":10,"rows_kept":612,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Perfiles de consumo energético"]
[]
[]
[null,null,"Preguntas de caracterización de la demanda (Nacional)"]
[]
[null,null,"Tipo de usuario","Clima","No de Pregunta","Pregunta","Cluster"]
[null,null,"Residencial","Frío",0,null,1]
[null,null,"Residencial","Frío",3,"Uso de electrodomésticos en la mañana (Cafetera, Horno, chocolatera) y En la noche usa energía mayoritariamente Antes 8 pm",5]
[null,null,"Residencial","Frío",4,"Uso de electrodomésticos en la mañana (Cafetera, Horno, chocolatera) y En la noche usa energía mayoritariamente Despues 8 pm",7]
[null,null,"Residencial","Templado",0,null,13]
[null,null,"Residencial","Templado",3,"Tiene un mayor uso de energía entre las 16 y las 19 horas",16]
[null,null,"Residencial","Frío",2,"Uso de energía eléctrica para calentar el agua Entre  7-9 am",21]
[null,null,"Residencial","Cálido húmedo",0,null,23]
[null,null,"Residencial","Cálido seco",0,null,23]
[null,null,"Residencial","Templado",2,"El mayor uso de energía lo realiza entre las 18 y las 22 horas",23]
[null,null,"Residencial","Templado",1,"El mayor uso de energía lo realiza en horas de la tarde",35]
[null,null,"Residencial","Frío",5,"Hace uso de electrodomésticos en horas del medio día",37]
[null,null,"Residencial","Frío",1,"Uso de energía eléctrica para calentar el agua entre 5-7 am",42]
[null,null,"Comercial","Frío",2,"Utiliza energía eléctrica de igual manera en la mañana y en la tarde",11]
[null,null,"Comercial","Templado",0,null,41]
[null,null,"Comercial","Cálido húmedo",0,null,13]
[null,null,"Comercial","Cálido seco",0,null,13]
[null,null,"Comercial","Frío",0,null,14]
[null,null,"Comercial","Templado",1,"Realiza su actividad principalmente en la noche",41]
[null,null,"Comercial","Frío",1,"Realiza su actividad principalmente en la noche o madrugada",22]
[null,null,"Comercial","Templado",2,"Presenta mayor demanda de energía en la franja de 13 a 16 horas.",56]
[null,null,"Comercial","Frío",3,"Utiliza energía eléctrica principalmente en horas de la mañana",30]
[null,null,"Industrial","Frío",0,null,33]
[null,null,"Industrial","Templado",0,null,33]
[null,null,"Industrial","Cálido húmedo",0,null,28]
[null,null,"Industrial","Cálido seco",0,null,28]
[]
[null,null,"Datos de la demanda por cluster y tipo de usuario (promedio horario anual, normalizado)"]
[]
[null,null,"Hora / Mes","Promedio","Desviación estándar","Mínimo","Máximo","Cluster","Tipo de usuario","promedio norm"]
[null,null,"00:00:00",0.30041632682116598,5.2118662467770797E-2,0,0.51523335042164897,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.097145659606828E-2}]
[null,null,"01:00:00",0.274947016363629,5.23597776348197E-2,0,0.58497212919580799,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.4954493134741789E-2}]
[null,null,"02:00:00",0.229321721270109,5.5177994851169899E-2,4.5235928686717199E-2,0.40410425512028098,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4175805822117271E-2}]
[null,null,"03:00:00",0.17024114826081799,5.6926474083397897E-2,0,0.33184171863077699,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0218394228120249E-2}]
[null,null,"04:00:00",0.117176756215071,4.7872275487021901E-2,0,0.30151074457895699,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.7682267324760004E-2}]
[null,null,"05:00:00",8.4933559013953705E-2,3.8024395932552899E-2,0,0.30151074457895699,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0065015975968332E-2}]
[null,null,"06:00:00",7.0428691458682496E-2,3.2591237997488802E-2,0,0.20769060078708601,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.6638332782602957E-2}]
[null,null,"07:00:00",6.3596211476991502E-2,3.0257356728938398E-2,0,0.17480851202115599,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.5024202613330401E-2}]
[null,null,"08:00:00",6.0449972368152298E-2,2.9216024822598798E-2,0,0.16439859000901999,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.4280923528879183E-2}]
[null,null,"09:00:00",5.96336642213844E-2,2.9601885613628101E-2,0,0.171732473490498,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.408807589366446E-2}]
[null,null,"10:00:00",6.2011737479256403E-2,3.1636473570253301E-2,0,0.25113622127260199,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.4649880655706583E-2}]
[null,null,"11:00:00",6.8763698857745206E-2,3.34773013642026E-2,0,0.25576037504177501,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.6244988814382019E-2}]
[null,null,"12:00:00",8.4113369625276199E-2,3.9496317569034503E-2,0,0.34279564480786501,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.987125142190755E-2}]
[null,null,"13:00:00",0.109641370233928,4.7025770865273001E-2,0,0.35781131717694897,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.5902080060125517E-2}]
[null,null,"14:00:00",0.14464693329540401,5.3225983149535999E-2,0,0.46826208065135699,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4171922867029296E-2}]
[null,null,"15:00:00",0.18385048861803599,5.4822547097715897E-2,0,0.427080676215015,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3433514786592395E-2}]
[null,null,"16:00:00",0.221450829450273,5.5254196476821803E-2,0,0.58729408414460904,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2316357425704473E-2}]
[null,null,"17:00:00",0.254229578511661,5.3771349735677001E-2,4.5235928686717199E-2,0.55248691614428003,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.0060129513260029E-2}]
[null,null,"18:00:00",0.27032573028232298,5.49612615647058E-2,6.9144983662424598E-3,0.58806707292732296,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.3862743535084823E-2}]
[null,null,"19:00:00",0.27242174753980603,5.21257353284105E-2,6.9008520169182005E-2,0.57037883039031601,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.4357914351491949E-2}]
[null,null,"20:00:00",0.27459826059800702,4.7943277997875802E-2,5.8498614650570803E-2,0.45744309750764001,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.487210179155356E-2}]
[null,null,"21:00:00",0.27735917291396101,4.8609412511774003E-2,0,0.532919559994115,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.552434985899605E-2}]
[null,null,"22:00:00",0.28141890070745101,4.6181621092340301E-2,4.6062281109381098E-2,0.52776120054014197,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.648343486591396E-2}]
[null,null,"23:00:00",0.29694070170803899,5.4488020627714698E-2,1.15155702773452E-2,0.60983266859815199,1,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0150362151999213E-2}]
[null,null,"00:00:00",0.16384570711914601,2.49832785847065E-2,1.3740672182409401E-2,0.26010312514294298,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5489702512829548E-2}]
[null,null,"01:00:00",0.128898604539609,2.1839906111837899E-2,4.5802240608031602E-3,0.241122196117771,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.7920006021903438E-2}]
[null,null,"02:00:00",0.113925412821205,2.2362176116670001E-2,2.2901120304015801E-3,0.28316288839235498,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4676746682998088E-2}]
[null,null,"03:00:00",0.10731076948656799,2.3084661478268698E-2,0,0.25529808110866198,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3243985774565924E-2}]
[null,null,"04:00:00",0.106722095971696,2.4706288952378301E-2,0,0.46291644454715603,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3116476495944442E-2}]
[null,null,"05:00:00",0.124076390488343,3.3344046059911502E-2,0,0.327304906531453,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.6875493198578945E-2}]
[null,null,"06:00:00",0.16477744168008801,4.5295263256503702E-2,5.8929711949736903E-2,0.42206153589531498,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5691520326491928E-2}]
[null,null,"07:00:00",0.18312227348648399,4.3373887451225702E-2,7.7351013767341797E-2,0.42878158325084897,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9665091773093533E-2}]
[null,null,"08:00:00",0.17680427314189301,3.50118087359923E-2,7.3207962999516499E-2,0.42603127465331903,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8296585044122984E-2}]
[null,null,"09:00:00",0.17632988083357201,2.7956767653689301E-2,0,0.36250381402938803,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8193829578674968E-2}]
[null,null,"10:00:00",0.17893043531587399,2.3354203386638201E-2,7.3256123438312504E-2,0.30187593264073997,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.875712114467364E-2}]
[null,null,"11:00:00",0.18052009047252501,2.2724245803316501E-2,0,0.41862652526466798,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9101447459958208E-2}]
[null,null,"12:00:00",0.18214648470735101,2.2220852866490001E-2,0,0.319362054992267,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9453731621547999E-2}]
[null,null,"13:00:00",0.18842866743779499,2.2823535808864599E-2,8.5760290658999594E-2,0.46270679317090102,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0814480097384261E-2}]
[null,null,"14:00:00",0.18958321660329799,2.3033035367053499E-2,7.6405607955645202E-2,0.363216715444033,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.106456053672309E-2}]
[null,null,"15:00:00",0.185932137411215,2.16344077691864E-2,5.8407250941244798E-2,0.33534967840871199,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0273720687110298E-2}]
[null,null,"16:00:00",0.18591609965186601,2.1571453458641601E-2,6.1762159342458198E-2,0.37669979435742701,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0270246837729222E-2}]
[null,null,"17:00:00",0.19158691656348201,2.2641101015802401E-2,8.4450310884743696E-2,0.37520405478490698,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1498570781862983E-2}]
[null,null,"18:00:00",0.21260829572710899,2.5397370454677999E-2,2.85077934759463E-2,0.41388972234294602,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6051894186204631E-2}]
[null,null,"19:00:00",0.27721858521655202,3.1242900102359299E-2,0.120561098058885,0.541526247865733,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.0046767738678591E-2}]
[null,null,"20:00:00",0.32827728833697101,3.1343097771363702E-2,0.10545060180029001,0.559904848515831,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.1106307938391317E-2}]
[null,null,"21:00:00",0.33735828542768798,2.8417039969234299E-2,0.144336998723257,0.56102194388926596,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.3073291943868232E-2}]
[null,null,"22:00:00",0.30236660887227201,3.0637646162325699E-2,0,0.51628853074761305,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.549394053325229E-2}]
[null,null,"23:00:00",0.230025239913041,3.1438435156198E-2,9.3676486903470899E-2,0.36961631204572598,5,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9824481083411497E-2}]
[null,null,"00:00:00",0.25270734842173298,3.7394169656114903E-2,0.116039799118429,0.51872482469427605,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.391170772001453E-2}]
[null,null,"01:00:00",0.19837896495360499,3.2978542470296898E-2,8.3624196630079903E-2,0.343536966143274,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2321479146421155E-2}]
[null,null,"02:00:00",0.163912678830373,2.93769517854389E-2,0,0.325392885281514,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4968561412627726E-2}]
[null,null,"03:00:00",0.145735815318424,2.88012397506398E-2,0,0.29722752679689901,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1090772503666521E-2}]
[null,null,"04:00:00",0.13700814953259599,2.9381445477218202E-2,9.2926726294047992E-3,0.42640136543850399,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9228842607831859E-2}]
[null,null,"05:00:00",0.138158823102981,3.2038744072857103E-2,0,0.35544151591726297,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.94743233095019E-2}]
[null,null,"06:00:00",0.15477983500679601,4.0033569514275197E-2,0,0.39666057015855499,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3020192241947612E-2}]
[null,null,"07:00:00",0.170599919503783,4.4136534257984701E-2,0,0.49185672016160498,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6395194104118025E-2}]
[null,null,"08:00:00",0.17410680635393,4.1196828542499002E-2,0,0.44440498930900102,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7143341160596845E-2}]
[null,null,"09:00:00",0.17588239662705099,3.89531902669236E-2,4.5098748968308899E-2,0.42640136543850399,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7522139420452939E-2}]
[null,null,"10:00:00",0.17614442752547901,3.43081949694806E-2,0,0.46257328596998698,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7578040181938076E-2}]
[null,null,"11:00:00",0.175745563859281,2.84999236742038E-2,0,0.44455926504144799,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7492947993181001E-2}]
[null,null,"12:00:00",0.17504425506753701,2.6529495410021801E-2,0,0.408112266772924,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7343333212138383E-2}]
[null,null,"13:00:00",0.176854628085934,2.5486530672877001E-2,0,0.463859471935616,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7729551902024434E-2}]
[null,null,"14:00:00",0.177322559987346,2.51622640293537E-2,0,0.31421247718464301,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7829378868115243E-2}]
[null,null,"15:00:00",0.174829430240732,2.4238132616226399E-2,0,0.37397035873283002,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7297503229963169E-2}]
[null,null,"16:00:00",0.173857361303451,2.3273229644996101E-2,0,0.33727211182380401,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7090125420185589E-2}]
[null,null,"17:00:00",0.175331442937705,2.3904547075428401E-2,0,0.318118025320761,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7404600874570551E-2}]
[null,null,"18:00:00",0.185075486412386,2.45313349180542E-2,3.8848115011015899E-2,0.29143094406572501,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9483361255299304E-2}]
[null,null,"19:00:00",0.21929370900563,3.04228414267864E-2,0,0.38060176699604997,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6783357977463157E-2}]
[null,null,"20:00:00",0.25758827035569498,3.5568198198389002E-2,8.7927043830464E-2,0.398233788089842,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4952986647403793E-2}]
[null,null,"21:00:00",0.29216466695349202,3.4935716017253503E-2,0,0.44427736837151499,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.232939496727926E-2}]
[null,null,"22:00:00",0.31447157871283399,3.4944485299763503E-2,0.18458308665463599,0.62993033807147103,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.7088274020130637E-2}]
[null,null,"23:00:00",0.30243573914383498,3.9303289950895999E-2,0,0.63268420443399798,7,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.4520589823128249E-2}]
[null,null,"00:00:00",2.0078782683305901E-2,2.5227992216290299E-2,0,0.203387125308859,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.1961398380400799E-3}]
[null,null,"01:00:00",1.8829696062111701E-2,2.4004501753360101E-2,0,0.19792632030056601,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.8106824377177424E-3}]
[null,null,"02:00:00",1.80896793449732E-2,2.6380776190394799E-2,0,0.40824506132273802,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.5823196363368691E-3}]
[null,null,"03:00:00",1.75168570956553E-2,2.3273519735994602E-2,0,0.19564617392619099,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.405551611347717E-3}]
[null,null,"04:00:00",1.7058458264480901E-2,2.1955303709766599E-2,0,0.119951826443025,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2640936701791909E-3}]
[null,null,"05:00:00",1.7000863729121001E-2,2.17059807709633E-2,0,0.12343782387395801,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2463204913652389E-3}]
[null,null,"06:00:00",1.7827066010736699E-2,2.23357594039999E-2,0,0.12838394778273901,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.5012794175184135E-3}]
[null,null,"07:00:00",2.2123527199803501E-2,2.54115013116623E-2,0,0.17228444887356101,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.8271304293082745E-3}]
[null,null,"08:00:00",5.84994889307872E-2,5.5561790868277901E-2,0,0.40601019139175298,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.8052439711417588E-2}]
[null,null,"09:00:00",0.192741371093678,0.103299092256108,0,0.56125974519475696,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9478331266812408E-2}]
[null,null,"10:00:00",0.31187717284779898,9.7642459922612598E-2,0,0.64240879034463405,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.6242616185305038E-2}]
[null,null,"11:00:00",0.37083462531247702,8.6537067615043803E-2,0,0.66924872185693296,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.11443637950888912}]
[null,null,"12:00:00",0.39293425548661498,8.84376727664547E-2,0,0.74012380550483703,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.12125613552137779}]
[null,null,"13:00:00",0.33837357829467102,0.10297732898244399,0,0.69443012031545204,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.10441917927399898}]
[null,null,"14:00:00",0.30028837081465198,0.102767107949623,0,0.68842143413666002,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.2666411437970261E-2}]
[null,null,"15:00:00",0.30753785412753998,9.8865393705359295E-2,0,0.69625883720679904,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.4903539707580892E-2}]
[null,null,"16:00:00",0.28913591575131398,9.9669424057857503E-2,0,0.69520653303993196,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.9224859616835503E-2}]
[null,null,"17:00:00",0.22534909832689101,0.104269628974203,0,0.55780360461054901,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9540795756038609E-2}]
[null,null,"18:00:00",0.12434673390293299,8.8189895412936495E-2,0,0.33653819889572101,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8372333812184925E-2}]
[null,null,"19:00:00",6.6786274064961695E-2,5.8803436374231202E-2,0,0.50596819047110297,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0609670411554981E-2}]
[null,null,"20:00:00",3.8607756539512497E-2,3.9146837756845701E-2,0,0.22473969304494201,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.1914021986538041E-2}]
[null,null,"21:00:00",2.8757228812423201E-2,3.4003901401230899E-2,0,0.23630031259033599,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.874233756433687E-3}]
[null,null,"22:00:00",2.4078088336621398E-2,3.0250743996399002E-2,0,0.26433780323057099,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.4302912043781449E-3}]
[null,null,"23:00:00",2.18581694611703E-2,2.8327693710071902E-2,0,0.25225194476027502,11,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.7452433108703405E-3}]
[null,null,"00:00:00",0.23405961913318801,2.3929468026273801E-2,0,0.37383907337772299,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8626003078594195E-2}]
[null,null,"01:00:00",0.245614038820681,2.3320063807503E-2,0,0.37650272926702599,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1026439554463593E-2}]
[null,null,"02:00:00",0.25291928110470502,2.3930519007653299E-2,0,0.36748056930857698,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2544107297017223E-2}]
[null,null,"03:00:00",0.25236432426767802,2.4860814981633401E-2,0,0.53190440294015495,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.242881473623421E-2}]
[null,null,"04:00:00",0.23888332174441701,2.6350199255051599E-2,0,0.63245528803377005,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9628129711511475E-2}]
[null,null,"05:00:00",0.21542545101603,2.4298777553955202E-2,0,0.41569418143243497,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4754745321328671E-2}]
[null,null,"06:00:00",0.195081658895909,2.3112200946139101E-2,0,0.42222385095256598,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0528312321365639E-2}]
[null,null,"07:00:00",0.18033975501080199,2.1847813336883501E-2,0,0.39601686480639497,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7465674407332096E-2}]
[null,null,"08:00:00",0.17036190412050201,2.0430054163168E-2,0,0.34670320608984101,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5392770888535055E-2}]
[null,null,"09:00:00",0.16428382179775999,2.0914968973776302E-2,0,0.40125161176053997,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4130046242429303E-2}]
[null,null,"10:00:00",0.16192965391611,2.28399435225476E-2,0,0.40740048112302402,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3640966686183847E-2}]
[null,null,"11:00:00",0.16213899899276199,2.4346973273354298E-2,0,0.38682216577344702,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3684458230686339E-2}]
[null,null,"12:00:00",0.163141190784374,2.5585842491317401E-2,0,0.468521232982897,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3892664077234083E-2}]
[null,null,"13:00:00",0.16583895649324801,2.49156530666815E-2,0,0.402636769686958,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4453126254139474E-2}]
[null,null,"14:00:00",0.17136232001179799,2.3005286131582699E-2,0,0.32998087283836097,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.560060779090287E-2}]
[null,null,"15:00:00",0.178379716553518,2.2412700010922298E-2,0,0.35377241536125098,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.705847543635616E-2}]
[null,null,"16:00:00",0.18682455800693901,2.23572361170132E-2,4.2833698902867902E-2,0.31622764401688502,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8812895476998122E-2}]
[null,null,"17:00:00",0.19811459612228699,2.4826818225418299E-2,0,0.401509231529182,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1158406548867217E-2}]
[null,null,"18:00:00",0.20906652850874399,2.5984533208727699E-2,0,0.39788605815629202,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.34336759862552E-2}]
[null,null,"19:00:00",0.212451084766656,2.4582287773630401E-2,0,0.56442487375852601,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4136819243628674E-2}]
[null,null,"20:00:00",0.21216995370966699,2.4058680663462301E-2,0,0.46288876394045603,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4078414125764846E-2}]
[null,null,"21:00:00",0.212063660369333,2.39793206511952E-2,0,0.41853766907620099,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4056331631084827E-2}]
[null,null,"22:00:00",0.21206000915951101,2.4264878399829701E-2,0,0.374269264596999,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4055573090415995E-2}]
[null,null,"23:00:00",0.218591732391961,2.4549952853652302E-2,0,0.42851136437494503,13,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5412541862671012E-2}]
[null,null,"00:00:00",4.8796200715218903E-2,3.4544471925691198E-2,0,0.25124223856993799,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2667768165846499E-2}]
[null,null,"01:00:00",4.1693472088722899E-2,3.1021471134658401E-2,0,0.25221242888949302,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0823859864245665E-2}]
[null,null,"02:00:00",3.7726631321177401E-2,2.7944434431701699E-2,0,0.18154941856477799,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.794045689011684E-3}]
[null,null,"03:00:00",3.4569417594874398E-2,2.63834679229322E-2,0,0.169192505184145,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.9744152475301833E-3}]
[null,null,"04:00:00",3.2967235682885503E-2,2.6255261189248199E-2,0,0.18064194090323499,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.5584798115105106E-3}]
[null,null,"05:00:00",3.3999134872925302E-2,2.8469380271703201E-2,0,0.22176602341790699,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.8263666452875512E-3}]
[null,null,"06:00:00",3.7486198707816401E-2,3.08228277132774E-2,0,0.244532124016234,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.7316280302406424E-3}]
[null,null,"07:00:00",4.7065728221645203E-2,4.0007067891509498E-2,0,0.38779898423850401,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2218527773261406E-2}]
[null,null,"08:00:00",6.3865376443069999E-2,4.91146237300897E-2,0,0.35273157632564101,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.6579810943211374E-2}]
[null,null,"09:00:00",9.5878025883864501E-2,6.0044648471119497E-2,0,0.33772835679183999,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4890474797088447E-2}]
[null,null,"10:00:00",0.14907561352332699,7.0345303291450903E-2,0,0.49010372261346202,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8700867764605545E-2}]
[null,null,"11:00:00",0.205915685768254,6.5793385250447797E-2,0,0.40928491784618198,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.345687022329966E-2}]
[null,null,"12:00:00",0.24795057520705899,5.6853887520857897E-2,0,0.55312244770436003,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.4369363951970113E-2}]
[null,null,"13:00:00",0.26563600433194101,5.9056363447178101E-2,0,0.56576347458634901,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.8960600826640184E-2}]
[null,null,"14:00:00",0.26823896241440298,6.2509931359719897E-2,0,0.603316202568974,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9636343385502161E-2}]
[null,null,"15:00:00",0.27219764727149298,5.3943290795852E-2,1.1859147355242201E-2,0.514021706494179,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0664040240507986E-2}]
[null,null,"16:00:00",0.287943307134229,4.8883795232922099E-2,6.2759284281237407E-2,0.51037449184265105,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.4751702104256412E-2}]
[null,null,"17:00:00",0.30453400811951198,5.7607741131093702E-2,0,0.61765426733102202,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.9058741396454774E-2}]
[null,null,"18:00:00",0.331628523001746,6.44730338655468E-2,0,0.662046895661206,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.6092629856282563E-2}]
[null,null,"19:00:00",0.35659566849468499,6.7336363327042806E-2,0.18129632391880801,0.64006703534644904,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.2574241257001047E-2}]
[null,null,"20:00:00",0.30540244693553797,6.68369501963441E-2,0,0.67176292555820705,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.9284192997735051E-2}]
[null,null,"21:00:00",0.204016413481657,7.54724475249621E-2,0,0.43029644051399302,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2963808455010718E-2}]
[null,null,"22:00:00",0.112353511946052,6.1131791767511101E-2,0,0.29909317922333101,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9167603647210855E-2}]
[null,null,"23:00:00",6.6460874842070902E-2,4.3338575771340003E-2,0,0.21201262302792301,14,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.7253616926288958E-2}]
[null,null,"00:00:00",0.20190076424405601,5.2107937192170599E-2,0,0.50329078519245996,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.697859686900064E-2}]
[null,null,"01:00:00",0.13055392528347301,3.9060926286245003E-2,0,0.28189562843247801,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0377498809980221E-2}]
[null,null,"02:00:00",0.10079201619695401,3.22497171416724E-2,0,0.27875694964591502,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3452449594528399E-2}]
[null,null,"03:00:00",8.7173137445721097E-2,3.0055600558854E-2,0,0.22188553483837301,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0283586826438084E-2}]
[null,null,"04:00:00",8.2912784955192997E-2,3.1115869535694101E-2,0,0.27951488174609401,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9292281107899899E-2}]
[null,null,"05:00:00",8.8922595514188796E-2,3.7250223346196001E-2,0,0.42284344264871698,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0690653563631894E-2}]
[null,null,"06:00:00",0.10684229355019199,4.4719929429783603E-2,0,0.42952252590568302,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4860237929493951E-2}]
[null,null,"07:00:00",0.120401412108017,4.8419793370051201E-2,0,0.43447066272551199,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8015195598980826E-2}]
[null,null,"08:00:00",0.123567156008899,4.5789132091737399E-2,0,0.52517650923668602,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8751806017801525E-2}]
[null,null,"09:00:00",0.130194703123232,4.1511495836039802E-2,0,0.43443731217694598,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0293914415856906E-2}]
[null,null,"10:00:00",0.13978628836770501,3.8865109594421403E-2,0,0.54773902633543703,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.2525700007267899E-2}]
[null,null,"11:00:00",0.14588347832538001,3.5683189233442103E-2,0,0.43473374040169299,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3944404043024248E-2}]
[null,null,"12:00:00",0.150987788241498,3.7783979033933497E-2,0,0.46816304769370398,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5132083142415317E-2}]
[null,null,"13:00:00",0.15735347974337799,3.7819779340832999E-2,0,0.369692067497221,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6613262552403845E-2}]
[null,null,"14:00:00",0.160064849842352,3.7466187003476301E-2,0,0.31463154680614502,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7244148538988775E-2}]
[null,null,"15:00:00",0.15988043246511799,3.6718934295388403E-2,0,0.46424836268603298,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7201238004929367E-2}]
[null,null,"16:00:00",0.16148652708094799,3.5979368886224099E-2,0,0.35866939816489102,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7574946701739172E-2}]
[null,null,"17:00:00",0.16828179090445,3.6367346514880598E-2,0,0.324395250307287,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9156079695356373E-2}]
[null,null,"18:00:00",0.19237523732612,4.26994095119805E-2,0,0.454699550707931,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.476218183601146E-2}]
[null,null,"19:00:00",0.27102112639646903,5.0136107089438602E-2,0,0.53868164758579995,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.3061634697784585E-2}]
[null,null,"20:00:00",0.34482099869259603,4.94185776489715E-2,2.51331664523066E-2,0.59341836215588095,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.0233508526813671E-2}]
[null,null,"21:00:00",0.38257646260793798,4.3054095143845103E-2,9.9750930376932501E-2,0.61894417947593505,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.9018511028027186E-2}]
[null,null,"22:00:00",0.37908144336428201,4.6788291035506101E-2,2.4906012214864499E-2,0.67147373368716101,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.8205284289080116E-2}]
[null,null,"23:00:00",0.31085736920575102,5.4430138084418302E-2,0.148242821616035,0.66859203696306002,15,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.2330796202545844E-2}]
[null,null,"00:00:00",0.26028730414699103,2.8150336537001198E-2,5.0781880997683902E-2,0.37665281791274302,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.6200531180541365E-2}]
[null,null,"01:00:00",0.27493632266530099,2.7923900055952099E-2,3.4912543185907703E-2,0.39351646211353303,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9363507664164546E-2}]
[null,null,"02:00:00",0.278696282706553,2.7654799568126599E-2,0.11322664573203101,0.42072883220607898,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.0175348073471024E-2}]
[null,null,"03:00:00",0.26647573604716002,2.8592232940167599E-2,0.11322664573203101,0.58235745305033104,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.7536720669705603E-2}]
[null,null,"04:00:00",0.226146749199863,3.1313907147181998E-2,0,0.47290626679093101,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8828994834905756E-2}]
[null,null,"05:00:00",0.17168667586254899,3.0685808168314298E-2,0,0.30432325762034301,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7070123000112629E-2}]
[null,null,"06:00:00",0.13617469546264999,2.5005530915568799E-2,2.9662060319069799E-2,0.25566015179622698,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9402472177542265E-2}]
[null,null,"07:00:00",0.11827834273205,2.1820239730134999E-2,1.5652125254872499E-3,0.23022374769397999,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.5538340068025089E-2}]
[null,null,"08:00:00",0.109071078249302,2.0904425055183098E-2,0,0.205895383404053,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.355033240723672E-2}]
[null,null,"09:00:00",0.105100530394776,2.1690653381348499E-2,0,0.29762629016321501,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2693022446486185E-2}]
[null,null,"10:00:00",0.104665993170627,2.20840969335993E-2,0,0.27341958339891198,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2599198343559133E-2}]
[null,null,"11:00:00",0.108712595445194,2.3808361880197599E-2,0,0.27736407515737499,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3472929769117339E-2}]
[null,null,"12:00:00",0.11945710763544,2.52232348497082E-2,0,0.26459515962033903,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.579285579987994E-2}]
[null,null,"13:00:00",0.13682020404224199,2.7892661817115399E-2,0,0.38159938704541901,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9541848645301832E-2}]
[null,null,"14:00:00",0.160205189852168,2.9153863405851601E-2,0,0.32433151806608101,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4591071574073928E-2}]
[null,null,"15:00:00",0.184815585206903,2.8377586697306799E-2,5.2379467508344102E-2,0.35234513390282202,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9904881619600208E-2}]
[null,null,"16:00:00",0.20729468097683701,2.89354859033026E-2,7.3546398986003805E-2,0.46191464316359199,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4758507219468543E-2}]
[null,null,"17:00:00",0.23292677287229599,3.3988500529708698E-2,0,0.48533020580861602,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0292919220523098E-2}]
[null,null,"18:00:00",0.25034078997468201,3.3527555377458003E-2,0.131150333780576,0.56208660229961804,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4052906724901886E-2}]
[null,null,"19:00:00",0.24484648354833199,2.85735482660322E-2,9.53325367982749E-2,0.44748878121265301,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2866590931892034E-2}]
[null,null,"20:00:00",0.23644775064057599,2.7730874133545601E-2,9.7255435501228796E-2,0.49229602496614999,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1053159223394942E-2}]
[null,null,"21:00:00",0.23171858392713199,2.7151552391746499E-2,8.4251383256641499E-2,0.38511989204018299,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0032050329098687E-2}]
[null,null,"22:00:00",0.229218785265144,2.62498652283021E-2,7.8840427328234305E-2,0.38987124023525099,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9492300558711143E-2}]
[null,null,"23:00:00",0.237078678763156,2.7687997420682901E-2,5.39557485600392E-2,0.37470043714493101,16,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1189387518286014E-2}]
[null,null,"00:00:00",3.9066285489953799E-2,2.7686097230123202E-2,0,0.16329495816815201,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0299303403222861E-2}]
[null,null,"01:00:00",3.7779373086294803E-2,2.80205255573849E-2,0,0.18796619007356799,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.9600261688396925E-3}]
[null,null,"02:00:00",3.7294866221188598E-2,2.8721344187681699E-2,0,0.301345710690201,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.8322924172917908E-3}]
[null,null,"03:00:00",3.6839571150481198E-2,2.7507157040790601E-2,0,0.15444385885517301,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.7122599644389809E-3}]
[null,null,"04:00:00",3.7872168599614599E-2,3.0170222124022501E-2,0,0.301345710690201,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.9844904641816241E-3}]
[null,null,"05:00:00",4.1087540908174798E-2,3.3340690069543197E-2,0,0.30316104629676899,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0832180346771015E-2}]
[null,null,"06:00:00",5.8504984551056897E-2,5.1590853871315602E-2,0,0.37236587065357901,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.5424056291380822E-2}]
[null,null,"07:00:00",0.13696689251942301,9.5309403671350906E-2,0,0.58091769170115704,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6109488387804783E-2}]
[null,null,"08:00:00",0.26497984650850198,7.5696256099416701E-2,0,0.64006203041460297,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9858390699374204E-2}]
[null,null,"09:00:00",0.32896291012339302,5.95439485029216E-2,4.3785455297011798E-2,0.65581793172246805,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.6726669230921163E-2}]
[null,null,"10:00:00",0.33095835850982003,5.3254231244587197E-2,3.1987707072770197E-2,0.593108273805808,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.7252742495874086E-2}]
[null,null,"11:00:00",0.33091496094186801,5.1620984122249698E-2,0,0.581069970298567,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.7241301307808883E-2}]
[null,null,"12:00:00",0.32202904674670502,5.5419167282408303E-2,0,0.53128851082995598,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.4898648937275126E-2}]
[null,null,"13:00:00",0.27718787807367201,7.8279398342436302E-2,0,0.58903270354145298,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.3076874859536844E-2}]
[null,null,"14:00:00",0.27482526559953102,6.3426236633231006E-2,2.9654155432755298E-2,0.68978349343768497,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.2454003696070982E-2}]
[null,null,"15:00:00",0.27973452901903301,6.0316571403890899E-2,0,0.59777690018643104,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.3748265303225743E-2}]
[null,null,"16:00:00",0.26178894603156699,6.5374257259495805E-2,0,0.595607811840284,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9017152487722541E-2}]
[null,null,"17:00:00",0.22467022748232099,7.6963206199135395E-2,0,0.596446353008527,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9231299047015171E-2}]
[null,null,"18:00:00",0.15157068922636699,7.4336225621631905E-2,0,0.42180103219195803,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9959583968621697E-2}]
[null,null,"19:00:00",9.9057102695156704E-2,5.66874974122136E-2,0,0.34268372232368499,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.6115079591172836E-2}]
[null,null,"20:00:00",7.3074078260149097E-2,4.3912687832126297E-2,0,0.30421209513199998,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9265002891192904E-2}]
[null,null,"21:00:00",5.7984366001403803E-2,3.6954929857517298E-2,0,0.25818649280164502,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.5286802177431291E-2}]
[null,null,"22:00:00",4.8276460010810797E-2,3.2175076099359198E-2,0,0.219485927428308,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2727442669530444E-2}]
[null,null,"23:00:00",4.1673433897596902E-2,2.8983293081779299E-2,0,0.18283395057374199,17,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0986643193294555E-2}]
[null,null,"00:00:00",0.14023190652930001,4.0980505290417898E-2,0,0.34226738026092202,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1042849796729086E-2}]
[null,null,"01:00:00",0.10943891047913901,3.1791041383198201E-2,0,0.22571779976776499,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4226267359573856E-2}]
[null,null,"02:00:00",9.4964925993923199E-2,2.8588766355065399E-2,0,0.20338130673003699,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.1022191072977398E-2}]
[null,null,"03:00:00",8.8959025760434393E-2,2.7868545400961401E-2,0,0.24825463483121701,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9692677245085607E-2}]
[null,null,"04:00:00",8.9597172877502698E-2,3.03239803909695E-2,0,0.30810933480019698,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9833942564752557E-2}]
[null,null,"05:00:00",0.111405186414196,4.34612039201797E-2,0,0.37038585832621601,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.466153783418688E-2}]
[null,null,"06:00:00",0.17929673384331801,6.2478675970866197E-2,0,0.40393404420337098,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9690550570809648E-2}]
[null,null,"07:00:00",0.30219218047283303,7.0270664416855103E-2,6.8559047982747798E-2,0.48301972316288699,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.689566376396773E-2}]
[null,null,"08:00:00",0.34801936165851299,7.6024783315874395E-2,0.15856212387521099,0.77316207029679396,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.7040332957760041E-2}]
[null,null,"09:00:00",0.279702400276862,6.8697531467948603E-2,0,0.61544322308795296,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.1917147206189127E-2}]
[null,null,"10:00:00",0.228732226310422,4.8791064306968501E-2,0,0.47358349057552301,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0633984239116782E-2}]
[null,null,"11:00:00",0.204908385062509,3.8674598909154499E-2,0,0.39133770208430502,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5360149319917713E-2}]
[null,null,"12:00:00",0.19515423655730399,3.6870316119431798E-2,0,0.43301265189222499,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3200893452717465E-2}]
[null,null,"13:00:00",0.19230631412638799,3.7289854161021298E-2,2.0743477591571E-2,0.40291543217183201,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2570454699913447E-2}]
[null,null,"14:00:00",0.181210849348729,3.3380395926167802E-2,0,0.33317949110136003,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0114274397994781E-2}]
[null,null,"15:00:00",0.16825720726127799,3.1264028088264798E-2,0,0.480015162724728,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.724675319263121E-2}]
[null,null,"16:00:00",0.16253559223093,2.95883365428425E-2,0,0.37169385660813098,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5980170997624905E-2}]
[null,null,"17:00:00",0.16266125208075799,3.1331439085681902E-2,0,0.37707476390511302,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.600798806108952E-2}]
[null,null,"18:00:00",0.172587599884645,3.31110290376843E-2,0,0.41112626546334902,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8205363334182403E-2}]
[null,null,"19:00:00",0.20816895952494699,4.2019116960911797E-2,0,0.460907423949309,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6081936007367229E-2}]
[null,null,"20:00:00",0.23701216169126199,4.7014362834692298E-2,0,0.51159157881664197,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2466896567812352E-2}]
[null,null,"21:00:00",0.244572599271351,4.6137149312032097E-2,0,0.53785002153703498,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4140535142691251E-2}]
[null,null,"22:00:00",0.22815235996173699,4.5185801330092298E-2,1.0973986284507299E-2,0.37521528085889999,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0505620413722703E-2}]
[null,null,"23:00:00",0.18729820480293899,4.77022012724614E-2,0,0.429412307073399,21,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1461819801186295E-2}]
[null,null,"00:00:00",0.26616939252184102,5.5672587486534697E-2,0,0.57904502826082305,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.6993889347758837E-2}]
[null,null,"01:00:00",0.247603898368224,5.29326253948465E-2,0,0.45113212728195101,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.2321020505741918E-2}]
[null,null,"02:00:00",0.240599250456728,5.6046277546721403E-2,2.7606996600772E-2,0.49543367985231701,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.0557975541568339E-2}]
[null,null,"03:00:00",0.23488137992824401,5.7665005862296802E-2,0,0.41710149326950602,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9118807867702024E-2}]
[null,null,"04:00:00",0.22889462410872799,6.3156027674194495E-2,0,0.53374423957874895,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.7611962722493242E-2}]
[null,null,"05:00:00",0.229045042958852,6.6302195691499893E-2,0,0.460722869991256,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.764982261203782E-2}]
[null,null,"06:00:00",0.21685476184990099,7.2788208245945701E-2,0,0.50546259108869696,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4581572217078808E-2}]
[null,null,"07:00:00",0.13555294344399499,7.5893081069097104E-2,0,0.444456614692601,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4118193710438872E-2}]
[null,null,"08:00:00",8.33001405274644E-2,6.0492972285260398E-2,0,0.43477443434750901,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0966349076713565E-2}]
[null,null,"09:00:00",5.9699202930553898E-2,4.66081152902506E-2,0,0.38969227168908699,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.5026077030816919E-2}]
[null,null,"10:00:00",5.1660240648685303E-2,4.1438863058133803E-2,0,0.26726034905826401,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.3002698818620267E-2}]
[null,null,"11:00:00",4.6402828846384199E-2,3.74113555113759E-2,0,0.20477944870704501,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.1679426968307651E-2}]
[null,null,"12:00:00",4.6430135764806903E-2,3.7232920219798599E-2,0,0.17124643854486901,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.1686300022545429E-2}]
[null,null,"13:00:00",4.7965023665904397E-2,3.982041050152E-2,0,0.21990726440275099,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2072625847739254E-2}]
[null,null,"14:00:00",4.6618691479797601E-2,3.7690783027687698E-2,0,0.18115568919330399,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.1733758825326211E-2}]
[null,null,"15:00:00",4.9471333042762099E-2,3.9286946655558298E-2,0,0.228670926519213,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2451758560034172E-2}]
[null,null,"16:00:00",5.4965280790732297E-2,4.0921115530156801E-2,0,0.184899898741893,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.3834565666526263E-2}]
[null,null,"17:00:00",6.7182809397941204E-2,5.4840251862774698E-2,0,0.47963187094041099,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.6909674159878926E-2}]
[null,null,"18:00:00",0.108119625291447,7.0285917208291998E-2,0,0.35731376301662199,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.721332511025655E-2}]
[null,null,"19:00:00",0.25377914707925298,8.3504153849233695E-2,0,0.53674249208761604,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.38753086412856E-2}]
[null,null,"20:00:00",0.32824376734423399,7.1075348488669907E-2,0.101039524850162,0.63224623591727702,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.2617788695394989E-2}]
[null,null,"21:00:00",0.32992391965641199,6.6450267901592197E-2,2.24186086686066E-2,0.551306933147096,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.3040677056160195E-2}]
[null,null,"22:00:00",0.31198566093619301,6.0529436868250498E-2,0,0.54815070964618395,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.8525681141687398E-2}]
[null,null,"23:00:00",0.28769075547949002,5.82011885422496E-2,2.2367084105318399E-2,0.53881585382226505,22,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.2410739853886755E-2}]
[null,null,"00:00:00",9.8076432773375202E-2,3.9928857676593398E-2,0,0.25711155031419197,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3886432537238832E-2}]
[null,null,"01:00:00",7.6961721612152603E-2,3.5848307511883698E-2,0,0.240965423671333,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.8743962430671654E-2}]
[null,null,"02:00:00",6.9767877938700207E-2,3.4773105422399697E-2,0,0.35112340624592903,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.699190786740647E-2}]
[null,null,"03:00:00",6.6410974972617304E-2,3.4426751334849702E-2,0,0.35112340624592903,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.6174336979416712E-2}]
[null,null,"04:00:00",6.7678181168923698E-2,3.6981804147045702E-2,0,0.42587918154565002,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.648296398044953E-2}]
[null,null,"05:00:00",8.1963354949934203E-2,4.8030774259660701E-2,0,0.34727946982723301,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9962106014410945E-2}]
[null,null,"06:00:00",0.11351258717585901,6.3665312617508796E-2,0,0.454768434623123,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.764589493144437E-2}]
[null,null,"07:00:00",0.139748251379197,6.5350479295294195E-2,0,0.49726788627859903,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.403556883517151E-2}]
[null,null,"08:00:00",0.140686094800648,5.8743299271430002E-2,0,0.52049747635770405,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4263979809995057E-2}]
[null,null,"09:00:00",0.14158242641424601,5.0598911878802597E-2,0,0.54396483264014195,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.448228061900465E-2}]
[null,null,"10:00:00",0.14260043783905299,4.3143604129391E-2,0,0.364775859469116,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4730216443475133E-2}]
[null,null,"11:00:00",0.14471678112825001,4.0367883225281898E-2,1.5718557579364599E-2,0.44517584862630699,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5245650067777648E-2}]
[null,null,"12:00:00",0.14842889675214599,3.9236958449345397E-2,4.3994354799748898E-3,0.34799624558498299,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6149732699183187E-2}]
[null,null,"13:00:00",0.15292836516014499,4.11719450028116E-2,0,0.446279866277004,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7245574437528732E-2}]
[null,null,"14:00:00",0.15132000683348601,4.1132540901299697E-2,0,0.50468521426032098,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6853860122692074E-2}]
[null,null,"15:00:00",0.15039981378810399,3.7097287134567301E-2,0,0.31192469666370198,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6629747882083334E-2}]
[null,null,"16:00:00",0.16258036617472299,4.2380106476932897E-2,0,0.47258352230324902,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9596311149342193E-2}]
[null,null,"17:00:00",0.18376009290922299,4.8951171032756202E-2,3.9596185723102199E-3,0.549182977856573,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4754615743982047E-2}]
[null,null,"18:00:00",0.23213839799712199,5.8681947927021701E-2,0,0.55422211857430403,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.6537111171994434E-2}]
[null,null,"19:00:00",0.37293120629538601,5.8766924425354701E-2,7.4758241922134499E-3,0.66125612638430797,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.0827080964389323E-2}]
[null,null,"20:00:00",0.445015475328354,5.0758770153546802E-2,0.22704522060980201,0.67033486824629895,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.10838314393041097}]
[null,null,"21:00:00",0.38864143889137298,5.5899678659943497E-2,0,0.57639279271292398,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.4653294871612961E-2}]
[null,null,"22:00:00",0.27455125880445203,6.01872497528105E-2,0,0.50471636029326605,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.6866727673509499E-2}]
[null,null,"23:00:00",0.159546841767537,5.3328911906880702E-2,0,0.33989492281218497,23,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8857498836808883E-2}]
[null,null,"00:00:00",0.18130425903062899,0.10404531735207399,0,0.54731171147523106,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0887903620260334E-2}]
[null,null,"01:00:00",8.5469329589681994E-2,6.5814785740046997E-2,0,0.31682238772820698,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3989259987065362E-2}]
[null,null,"02:00:00",4.9235827528077397E-2,4.1128316640129399E-2,0,0.25005200088609197,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.3819355702445415E-2}]
[null,null,"03:00:00",3.6414573093041101E-2,3.36972125839489E-2,0,0.29138574172604798,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0220726726659798E-2}]
[null,null,"04:00:00",2.9595310639393E-2,2.7678219792729601E-2,0,0.16357776844805,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.3067177984752685E-3}]
[null,null,"05:00:00",2.7097479785375599E-2,2.66771758975889E-2,0,0.25313227764231699,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.6056345672342604E-3}]
[null,null,"06:00:00",2.5706277264269099E-2,2.47924802799862E-2,0,0.139115394958995,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.2151562619321725E-3}]
[null,null,"07:00:00",2.5132239567462598E-2,2.4521610969861999E-2,0,0.14938379157260501,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0540371842796696E-3}]
[null,null,"08:00:00",2.5211103560751701E-2,2.4764116182802699E-2,0,0.13478915600440899,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0761724794517851E-3}]
[null,null,"09:00:00",2.5459497057748099E-2,2.4462424688744499E-2,0,0.12442075938868601,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.1458907773154709E-3}]
[null,null,"10:00:00",2.6774123270403599E-2,2.5407412527840699E-2,0,0.105181287515622,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.5148758875603402E-3}]
[null,null,"11:00:00",3.0181627396188401E-2,3.0146963607768099E-2,0,0.173101047132736,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.4712833236883726E-3}]
[null,null,"12:00:00",3.9004248884561499E-2,4.0876479122217799E-2,0,0.37077217908063997,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0947588703268679E-2}]
[null,null,"13:00:00",7.0285540852593198E-2,6.15634986603152E-2,0,0.32372500098974,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9727522386555736E-2}]
[null,null,"14:00:00",0.18153244291547799,9.4382484362277905E-2,0,0.57019367988639202,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0951949548370228E-2}]
[null,null,"15:00:00",0.27296548814496602,8.1483757756405303E-2,0,0.65819250461083301,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.6615086301043286E-2}]
[null,null,"16:00:00",0.31701902286543299,6.2761388533354001E-2,0,0.59078001786136802,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.8979892516699771E-2}]
[null,null,"17:00:00",0.329957563223645,6.4639018696726599E-2,9.3798972491228497E-2,0.64325207105555404,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.2611440932913819E-2}]
[null,null,"18:00:00",0.26818206462383098,9.3878348872109593E-2,0,0.55848016352725405,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.5272490178812726E-2}]
[null,null,"19:00:00",0.25636268740552698,9.6298355796111804E-2,0,0.59042098747857197,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.1955064918356237E-2}]
[null,null,"20:00:00",0.31247265989259698,6.5468556430379396E-2,0,0.59645207329972805,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.7703833796284852E-2}]
[null,null,"21:00:00",0.33176738434250702,6.2286321972539999E-2,0,0.64624447216694303,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.3119415776742515E-2}]
[null,null,"22:00:00",0.32549772860048498,6.3886850562207095E-2,0,0.69046240319874896,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.1359668714880451E-2}]
[null,null,"23:00:00",0.29018794897401801,9.2451641423268005E-2,0,0.68694179189976401,25,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.1449031909703512E-2}]
[null,null,"00:00:00",0.20560903197282299,5.5191520173872403E-2,0,0.44502826463004502,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4325190074636263E-2}]
[null,null,"01:00:00",0.22833098840462601,5.5078574674275599E-2,0,0.56254395039972005,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9223588885445299E-2}]
[null,null,"02:00:00",0.250248041385085,5.2510934752713102E-2,0,0.46480227954880299,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3948466629936243E-2}]
[null,null,"03:00:00",0.27166399284820397,5.34487005093063E-2,0,0.57094315732839496,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.8565316921597582E-2}]
[null,null,"04:00:00",0.27774608991931099,5.6285465515548597E-2,0,0.88258751107437605,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9876495259156413E-2}]
[null,null,"05:00:00",0.26426592437887397,4.8548297125633903E-2,0,0.582738988426732,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.6970441502255255E-2}]
[null,null,"06:00:00",0.24770332678378301,4.6172272403448303E-2,0,0.54358439461744001,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3399877118541036E-2}]
[null,null,"07:00:00",0.23271573021352501,4.2369430529628098E-2,0,0.50572117796187699,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0168851417167849E-2}]
[null,null,"08:00:00",0.21878513982998499,4.2416650766429399E-2,0,0.529392522540443,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7165695083627363E-2}]
[null,null,"09:00:00",0.209366738431325,4.5784405063335899E-2,0,0.654566109596738,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5135276340884559E-2}]
[null,null,"10:00:00",0.20042815758242,4.8325505885103301E-2,0,0.65040771605883996,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3208297300500832E-2}]
[null,null,"11:00:00",0.190445129654748,5.3149724514977799E-2,0,0.61122602861067499,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1056156384468731E-2}]
[null,null,"12:00:00",0.171111595651009,5.1895518741075897E-2,0,0.513481633804592,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6888233597674784E-2}]
[null,null,"13:00:00",0.15400012445614,4.4914595800049903E-2,0,0.380142935490345,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.319934305676954E-2}]
[null,null,"14:00:00",0.144247193309157,4.1707969299263202E-2,0,0.34503019286597097,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1096806399080284E-2}]
[null,null,"15:00:00",0.139493350718077,4.2025920883727898E-2,0,0.48867568788191601,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0071973129779283E-2}]
[null,null,"16:00:00",0.138678387573197,4.0590901071390503E-2,0,0.40776728278824698,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9896283394975201E-2}]
[null,null,"17:00:00",0.142212421306563,4.3885771239585099E-2,0,0.47795739553924099,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0658150300619354E-2}]
[null,null,"18:00:00",0.14668584443411001,4.4152057935773703E-2,0,0.30095212766153401,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1622530748843067E-2}]
[null,null,"19:00:00",0.152269549232845,4.5172930418930002E-2,0,0.41969662481556202,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.2826265692536112E-2}]
[null,null,"20:00:00",0.15570606393761199,4.4916869600368399E-2,0,0.42639887590837,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3567109448384411E-2}]
[null,null,"21:00:00",0.157485995491602,4.4025444717327798E-2,0,0.362409840838678,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3950827049179684E-2}]
[null,null,"22:00:00",0.162215795067506,4.5216619137409E-2,0,0.367127266760573,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4970477125858171E-2}]
[null,null,"23:00:00",0.17723513999859999,4.8533096667458898E-2,0,0.45014067361648502,27,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8208347138082445E-2}]
[null,null,"00:00:00",0.11898130810004599,3.0302098203322001E-2,0,0.28918859472906899,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.6347284338259804E-2}]
[null,null,"01:00:00",9.5664747371321704E-2,2.5108748339905299E-2,0,0.238209972717247,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.1184052691878504E-2}]
[null,null,"02:00:00",8.4680689705319195E-2,2.38565946615341E-2,0,0.21473137711913101,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.8751737102688081E-2}]
[null,null,"03:00:00",7.9431960120441999E-2,2.3942905202110398E-2,0,0.26264616612377201,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.7589455623389552E-2}]
[null,null,"04:00:00",7.9242643631895093E-2,2.5331251317156699E-2,0,0.29764983783195598,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.7547533279171652E-2}]
[null,null,"05:00:00",8.9119085047249302E-2,3.37200788399874E-2,0,0.37230064677971397,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.973457773494194E-2}]
[null,null,"06:00:00",0.106944177050697,3.9676427550199102E-2,0,0.36533357508041298,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3681775617281377E-2}]
[null,null,"07:00:00",0.129470717565946,4.12543642169627E-2,0,0.40526720392973598,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8670064766141101E-2}]
[null,null,"08:00:00",0.15811274526636801,4.1617864270322297E-2,0,0.35272968390453202,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5012570659695319E-2}]
[null,null,"09:00:00",0.193960161362288,4.1607340628192699E-2,0,0.36561833521831799,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2950641603384583E-2}]
[null,null,"10:00:00",0.22597503354116599,3.7997507545442302E-2,4.3852060399714697E-2,0.46274923737845303,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0040031977548874E-2}]
[null,null,"11:00:00",0.25291735093486101,3.96356902254143E-2,0,0.54353910708904396,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.6006153114042341E-2}]
[null,null,"12:00:00",0.27219552871160402,4.2818884400365603E-2,0.111295621342741,0.69068599039859302,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.0275123085193401E-2}]
[null,null,"13:00:00",0.277958374184129,4.0569076635509398E-2,7.86819123035781E-2,0.55708590694496896,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.1551250660916455E-2}]
[null,null,"14:00:00",0.26524675736434,3.6452092314144001E-2,6.2665727158820794E-2,0.53615933908329005,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.8736383451115981E-2}]
[null,null,"15:00:00",0.24875121868174199,3.3045552940279499E-2,3.7042664744081202E-2,0.52310502135895298,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.5083602565418145E-2}]
[null,null,"16:00:00",0.23898446428341,3.3879490086536498E-2,0,0.44047757303226898,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2920847261211643E-2}]
[null,null,"17:00:00",0.234935658448403,3.5682121742397398E-2,1.98866371756296E-2,0.50223104435709698,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2024277537203928E-2}]
[null,null,"18:00:00",0.237653913812364,3.5194160176237103E-2,5.07922306284284E-2,0.37865368959415202,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2626209455098626E-2}]
[null,null,"19:00:00",0.25783348003589202,3.5572078015781002E-2,0.10193495770799001,0.54494540850462003,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.709478336476663E-2}]
[null,null,"20:00:00",0.26183143449227803,3.4432666015889499E-2,9.7279190077412106E-2,0.46590921376608602,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.7980092532364989E-2}]
[null,null,"21:00:00",0.242614206899082,3.1899718615357897E-2,6.6290057451950699E-2,0.41810430678525101,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3724619402373469E-2}]
[null,null,"22:00:00",0.20515421490031899,3.4764316191478802E-2,0,0.42023134322947803,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5429458790502836E-2}]
[null,null,"23:00:00",0.158225203113743,3.5864981906462597E-2,0,0.30523121042455498,30,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5037473385410571E-2}]
[null,null,"00:00:00",0.15822307962507101,3.1490860247317398E-2,0,0.32001954141903499,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3989754675960389E-2}]
[null,null,"01:00:00",0.121047115665501,2.4387763292308899E-2,1.6805036419929802E-2,0.28735146631409297,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.6003550022237372E-2}]
[null,null,"02:00:00",0.10316387074682,2.1893757633136099E-2,1.1191235210204801E-2,0.215879799673415,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2161840525516344E-2}]
[null,null,"03:00:00",9.5397426684321496E-2,2.2062624089505802E-2,1.5987478871721101E-3,0.28604582849412002,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.049343962588511E-2}]
[null,null,"04:00:00",9.3723667072409395E-2,2.3153961840246502E-2,0,0.25568032248259498,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0133879701187445E-2}]
[null,null,"05:00:00",0.105430291038328,3.0102721719359401E-2,1.5987478871721101E-3,0.293881704060239,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2648716838905767E-2}]
[null,null,"06:00:00",0.13616922744607299,3.56238039903993E-2,0,0.30848951166275701,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9252108139182581E-2}]
[null,null,"07:00:00",0.18713564726861401,4.3012684828197298E-2,3.5465058009388602E-2,0.37030820969881401,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0200802290409801E-2}]
[null,null,"08:00:00",0.22886743701786799,4.1909946583585697E-2,6.7453193269985903E-2,0.43404435977253902,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.916569729262503E-2}]
[null,null,"09:00:00",0.24906908057136601,4.32004976566207E-2,7.7292955345567196E-2,0.57206723871277299,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3505449180034206E-2}]
[null,null,"10:00:00",0.246757903241868,3.7967563750668697E-2,9.4362681018760594E-2,0.53077092487834499,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3008958082601219E-2}]
[null,null,"11:00:00",0.23756499437689499,3.4328737162617598E-2,9.3166541680107295E-2,0.56584899776993403,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.103412155546929E-2}]
[null,null,"12:00:00",0.23015545083729599,3.26511964502171E-2,5.6013321506199899E-2,0.445485137827695,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9442390641315656E-2}]
[null,null,"13:00:00",0.22599554886787501,3.0242180675753801E-2,5.6131639271525403E-2,0.499338648268986,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8548753330300641E-2}]
[null,null,"14:00:00",0.215323876678365,2.7778262104062399E-2,4.0893976185029199E-2,0.44108472972839902,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6256246317017607E-2}]
[null,null,"15:00:00",0.20067087084961599,2.4166574837418301E-2,3.9616039429246998E-2,0.396626739073765,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3108462349186923E-2}]
[null,null,"16:00:00",0.19303596393178901,2.2936669310103401E-2,4.8419603746857498E-2,0.302804546538543,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1468318485689451E-2}]
[null,null,"17:00:00",0.19178321644961699,2.3568600308764499E-2,4.0244865451933502E-2,0.34370064462445199,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1199201112352681E-2}]
[null,null,"18:00:00",0.20086336567205301,2.4574524150001002E-2,6.5348845573536998E-2,0.44506064486663299,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3149814418724008E-2}]
[null,null,"19:00:00",0.234291785583157,2.8347875223537999E-2,6.3679082910055099E-2,0.36931963678762098,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0330965200745412E-2}]
[null,null,"20:00:00",0.26207857227765602,3.0340976603040901E-2,0.102272128993038,0.44377777467267299,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.630017061134221E-2}]
[null,null,"21:00:00",0.270296291598704,2.9533891556935098E-2,7.9224888656578701E-2,0.43572646098481899,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.8065515239826247E-2}]
[null,null,"22:00:00",0.25572229771383898,3.1558986626497303E-2,0.13440911889641499,0.47483488461053303,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.493470475396451E-2}]
[null,null,"23:00:00",0.212255719992445,3.5244253902141497E-2,9.0561691125346094E-2,0.506927111150273,31,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5597139609519902E-2}]
[null,null,"00:00:00",0.20933150154183,5.6759272596701597E-2,0,0.52888108262183697,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7621275420856327E-2}]
[null,null,"01:00:00",0.19102558669608,5.1530942862843397E-2,0,0.38513673397966502,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3456823313651603E-2}]
[null,null,"02:00:00",0.16831417921005601,4.91195292371151E-2,0,0.63525003839862904,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.8290156170287491E-2}]
[null,null,"03:00:00",0.14335040555884501,4.65523456337699E-2,0,0.470458957487841,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.2611093383119363E-2}]
[null,null,"04:00:00",0.11967492118251701,4.5082848289158102E-2,0,0.67612331921139501,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.7225106305670335E-2}]
[null,null,"05:00:00",0.102480346044733,3.7394126817618799E-2,0,0.32629207204553801,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3313475269013402E-2}]
[null,null,"06:00:00",9.2936806663427199E-2,3.3468994776738203E-2,0,0.26575255096698702,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.1142394882069655E-2}]
[null,null,"07:00:00",8.8843383471006801E-2,3.26943606341311E-2,0,0.248928111438838,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0211173198641276E-2}]
[null,null,"08:00:00",8.7142934701807201E-2,3.4253858914277902E-2,0,0.44721356049995997,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.98243344353368E-2}]
[null,null,"09:00:00",8.7274104125034099E-2,3.3331635619955599E-2,0,0.27256035563598802,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.9854174450739524E-2}]
[null,null,"10:00:00",9.3234330340201704E-2,3.7200187577601997E-2,0,0.28140584879081199,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.121007918592047E-2}]
[null,null,"11:00:00",0.109871542207928,4.63216342525202E-2,0,0.43074919350342999,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4994914448423059E-2}]
[null,null,"12:00:00",0.147664397710563,5.89645319782032E-2,0,0.46003238724289203,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3592492775505238E-2}]
[null,null,"13:00:00",0.20480399211157799,7.0501629749629105E-2,0,0.58930370264104104,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6591302521600785E-2}]
[null,null,"14:00:00",0.25244112267222901,6.5166906031293395E-2,0,0.57924883495387902,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.7428376244280502E-2}]
[null,null,"15:00:00",0.28482200566913501,6.0659634482772701E-2,6.0745609347501499E-2,0.60014463283229402,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.4794773256715094E-2}]
[null,null,"16:00:00",0.31139449833113397,6.0845357084150203E-2,9.27140214417288E-2,0.64149038435929795,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0839807006319533E-2}]
[null,null,"17:00:00",0.30818529874081402,6.87096459079342E-2,8.4823660304096493E-2,0.64606546037059898,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.0109739259967524E-2}]
[null,null,"18:00:00",0.27020331440710099,6.8856483359436393E-2,0,0.65014226248206797,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.1469135606604053E-2}]
[null,null,"19:00:00",0.241259911334818,5.8634441290517897E-2,0,0.47766799599982201,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4884738326834756E-2}]
[null,null,"20:00:00",0.231250665515566,5.9268680666745399E-2,0,0.48873887332027999,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2607713376443301E-2}]
[null,null,"21:00:00",0.22268365033430099,5.60160043411118E-2,2.3933274908929301E-2,0.462914357572695,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0658784588961427E-2}]
[null,null,"22:00:00",0.214859610936143,5.2792903068838701E-2,0,0.43139798115914901,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8878876967131953E-2}]
[null,null,"23:00:00",0.212707372540584,5.4240871466160002E-2,0,0.44393093237111803,35,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8389259605906572E-2}]
[null,null,"00:00:00",0.167770631452309,2.3300143226794998E-2,5.3821858421355999E-2,0.31314110500208198,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5726283968458089E-2}]
[null,null,"01:00:00",0.136158495429968,1.8915282278094799E-2,4.6668565537339099E-2,0.25852790778887602,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8994568538843579E-2}]
[null,null,"02:00:00",0.119603682881218,1.78231465534043E-2,3.0011701118550199E-2,0.20207277230024301,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.5469267781247272E-2}]
[null,null,"03:00:00",0.11137118712902699,1.85171326727499E-2,2.1474689932703999E-2,0.21205844735114199,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3716180971798697E-2}]
[null,null,"04:00:00",0.10876629552953999,2.0102899635312602E-2,0,0.424437381535683,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3161476634187748E-2}]
[null,null,"05:00:00",0.11601479320727499,2.44564162462097E-2,0,0.29272689184874801,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.4705023822022484E-2}]
[null,null,"06:00:00",0.13273266959031099,2.8456664475224502E-2,3.0239607572188701E-2,0.31111829081097098,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8265048564372605E-2}]
[null,null,"07:00:00",0.148301053026972,2.8221128111046101E-2,3.4328062882422503E-2,0.31616685320542898,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1580292017730514E-2}]
[null,null,"08:00:00",0.163958789078995,2.5719148810058299E-2,4.4782784398403899E-2,0.29782459431729402,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4914562859148623E-2}]
[null,null,"09:00:00",0.18383862633342299,2.4159218548673301E-2,8.3043283055442396E-2,0.30417007460608703,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9147918273325033E-2}]
[null,null,"10:00:00",0.20229262107361401,2.2949013314194799E-2,9.3506941976781499E-2,0.33003888647393897,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3077644535504049E-2}]
[null,null,"11:00:00",0.21540309310818101,2.2485372004007399E-2,0.10285763617445901,0.422297082045061,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5869482670777534E-2}]
[null,null,"12:00:00",0.22565524349253699,2.3317816389984199E-2,9.3128027699490801E-2,0.410376677104905,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.805264925212855E-2}]
[null,null,"13:00:00",0.23677714275549699,2.4497485145308098E-2,0.13551223978197499,0.631586129605197,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0421026410260923E-2}]
[null,null,"14:00:00",0.237536844354647,2.3176312937689899E-2,0.13502311390675401,0.427709114024445,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0582802728485247E-2}]
[null,null,"15:00:00",0.22973044912378701,2.0721038100210899E-2,0.122573252379794,0.42702268778955299,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8920452826279631E-2}]
[null,null,"16:00:00",0.22457929455499401,2.0059524220194198E-2,9.5300279306774704E-2,0.39555216123332898,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7823528952911289E-2}]
[null,null,"17:00:00",0.22308228587544801,2.09563520297005E-2,0.129252633719804,0.376822166410132,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7504745166227443E-2}]
[null,null,"18:00:00",0.22967367519867399,2.1393845338885598E-2,0.100111279936116,0.35442539733160799,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8908362978652344E-2}]
[null,null,"19:00:00",0.25729650654531,2.3422979298880198E-2,0.12368956248827399,0.37304634826104099,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.479056720092871E-2}]
[null,null,"20:00:00",0.27736472848893301,2.4685286770760501E-2,0.13446061529825801,0.39895065243315803,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9064038604675101E-2}]
[null,null,"21:00:00",0.277250755309699,2.3320929848037901E-2,0.17287474757155799,0.38541767837433699,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9039768336804889E-2}]
[null,null,"22:00:00",0.25641492428226398,2.42978796864332E-2,9.7135203277392695E-2,0.36518150318503001,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4602836738222006E-2}]
[null,null,"23:00:00",0.21442626637920401,2.6319815448132701E-2,0.124896504045203,0.40948154029953399,37,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5661470167007868E-2}]
[null,null,"00:00:00",0.50934698208473295,9.9270814057613205E-2,0.24400526875734499,0.80598753559804104,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.15861928180376617}]
[null,null,"01:00:00",0.392675253621876,0.127870950174717,0,0.74913958612462195,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.12228572839811598}]
[null,null,"02:00:00",0.21656827197996201,0.13571859056195901,0,0.66666666555555498,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.7443029940696939E-2}]
[null,null,"03:00:00",0.10177324777859501,8.6305163540325899E-2,0,0.43334227110805101,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1693914045400118E-2}]
[null,null,"04:00:00",5.6202957860591901E-2,5.68942568524878E-2,0,0.39561248890650702,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.7502553513925365E-2}]
[null,null,"05:00:00",4.0818466467869803E-2,4.3959613038175499E-2,0,0.27280727469923699,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.2711562182943359E-2}]
[null,null,"06:00:00",3.6977255875648297E-2,4.7945078397773302E-2,0,0.47433869591864197,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.1515344109948407E-2}]
[null,null,"07:00:00",3.3412479605887002E-2,4.7438564515627599E-2,0,0.39983862179840801,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0405212369525959E-2}]
[null,null,"08:00:00",3.0032131637510399E-2,3.8319568783196097E-2,0,0.227202523389921,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.3525147275449992E-3}]
[null,null,"09:00:00",3.25138087692175E-2,4.35942483049774E-2,0,0.39440454412528198,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.0125351041778282E-2}]
[null,null,"10:00:00",4.2701997889637897E-2,5.5711002769051499E-2,0,0.33880779657085902,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.3298125786702929E-2}]
[null,null,"11:00:00",6.0698070889572603E-2,8.3555472773790995E-2,0,0.59646554750794101,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.890240788699998E-2}]
[null,null,"12:00:00",6.4980599690470806E-2,7.8902861090761597E-2,0,0.57999732446026098,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0236059928918651E-2}]
[null,null,"13:00:00",6.8426282612570805E-2,7.9280139578409306E-2,0,0.56385425817073798,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.1309103982679396E-2}]
[null,null,"14:00:00",7.7040930800486795E-2,6.9381928112179095E-2,0,0.30479707821095298,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.3991851415414815E-2}]
[null,null,"15:00:00",9.1863968610055496E-2,7.5787934444858901E-2,0,0.46669513012262598,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.8607996586002511E-2}]
[null,null,"16:00:00",0.102699730217435,8.1255612104346606E-2,0,0.47156148974666301,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1982436377369403E-2}]
[null,null,"17:00:00",0.107690350450092,8.4390826151035797E-2,0,0.45953280949943998,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.3536600090717385E-2}]
[null,null,"18:00:00",0.102751196537524,8.2910123117517207E-2,0,0.51075209780956499,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.1998463861612432E-2}]
[null,null,"19:00:00",9.7391813497961596E-2,7.3509136046483195E-2,0,0.40608021796612398,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0329461161003018E-2}]
[null,null,"20:00:00",0.121240345023781,8.4945692241640405E-2,0,0.37906692441385498,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.7756298024190033E-2}]
[null,null,"21:00:00",0.170803595554988,0.116144874217671,0,0.611298826973658,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3191134156805708E-2}]
[null,null,"22:00:00",0.24130192056551,0.136053468070858,0,0.62657395669958205,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.5145507255804905E-2}]
[null,null,"23:00:00",0.41121738185644802,0.118902202960248,3.8410686010390598E-2,0.68576512742554496,41,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.12806006135213333}]
[null,null,"00:00:00",0.11381919254098501,3.7468711476878101E-2,0,0.31529433870492302,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.5727962284949515E-2}]
[null,null,"01:00:00",9.0225045041642096E-2,3.06208494079219E-2,0,0.38305685265255801,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.0394684799344039E-2}]
[null,null,"02:00:00",7.9734908014447395E-2,2.7702508037791802E-2,0,0.37796331229850599,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.8023469156582966E-2}]
[null,null,"03:00:00",7.5339509310021799E-2,2.6132611789408899E-2,0,0.27058957448670501,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.7029922729392691E-2}]
[null,null,"04:00:00",8.1808349168880495E-2,3.4549592957014701E-2,0,0.45967860491176599,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.8492154750202057E-2}]
[null,null,"05:00:00",0.15077577242283599,6.7157129938796301E-2,0,0.475973214418622,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.4081715919589015E-2}]
[null,null,"06:00:00",0.42686984593362798,7.7860751340624507E-2,0.28241603312487201,0.757496923369543,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.6490680100440179E-2}]
[null,null,"07:00:00",0.29113596999590102,7.7938069972552204E-2,0,0.54114249383033097,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.5809070409189124E-2}]
[null,null,"08:00:00",0.214993559683611,5.6892171000711901E-2,0,0.450172799611125,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8597658018485861E-2}]
[null,null,"09:00:00",0.201325659451843,5.2480815458612599E-2,0,0.49827284353623502,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5508133186803759E-2}]
[null,null,"10:00:00",0.20181341061408101,4.9331241250124398E-2,0,0.51185286837791799,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5618385625134678E-2}]
[null,null,"11:00:00",0.202058718951422,4.6870783052190501E-2,0,0.53279224460799701,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5673835707940529E-2}]
[null,null,"12:00:00",0.19920953321264401,4.3906325740611797E-2,0,0.40207102933337202,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5029798954616167E-2}]
[null,null,"13:00:00",0.19652558626562999,4.3754197000023198E-2,0,0.44081444813068199,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4423113172666721E-2}]
[null,null,"14:00:00",0.183319616915848,4.0842398601683302E-2,0,0.445530685639215,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1438004301462543E-2}]
[null,null,"15:00:00",0.168268143650291,3.6208445457309897E-2,0,0.37557042132657797,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.803573331478572E-2}]
[null,null,"16:00:00",0.16290186340546101,3.4995230211809697E-2,0,0.39864950487727802,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6822726504007822E-2}]
[null,null,"17:00:00",0.16337365806633899,3.6302464263673999E-2,0,0.46663556813269003,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.6929372096638775E-2}]
[null,null,"18:00:00",0.174641223350121,3.8767380877489301E-2,0,0.446667620845906,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.9476319480402394E-2}]
[null,null,"19:00:00",0.21095313178213901,4.67437945318235E-2,0,0.484642299144869,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7684350039897828E-2}]
[null,null,"20:00:00",0.23641465094408301,5.1868139576406999E-2,0,0.53769469079960797,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3439732678727661E-2}]
[null,null,"21:00:00",0.236171754306433,4.99414361997884E-2,0,0.567085417416757,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.338482774228339E-2}]
[null,null,"22:00:00",0.206129439449799,4.9707044170556797E-2,0,0.50799992090466595,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6593991097525649E-2}]
[null,null,"23:00:00",0.156140438804725,4.6922169160120701E-2,0,0.36886903942355598,42,"Residencial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5294357928930951E-2}]
[null,null,"00:00:00",5.1877256135185901E-2,4.7758570781946501E-2,0,0.36315343809436701,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.5275840858715002E-2}]
[null,null,"01:00:00",3.6064478603434098E-2,3.5233391375679997E-2,0,0.25431565157170199,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.061959087356071E-2}]
[null,null,"02:00:00",3.11579662866097E-2,3.1937759935167398E-2,0,0.24447540764196601,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.1748132020543181E-3}]
[null,null,"03:00:00",2.7379881950649401E-2,2.8581593755447401E-2,0,0.15372148567841301,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.0623138262866552E-3}]
[null,null,"04:00:00",2.5309836733545199E-2,2.8076313182644998E-2,0,0.226146060379872,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.4527657571978505E-3}]
[null,null,"05:00:00",2.3420326640267702E-2,2.5247816440727999E-2,0,0.15228011878853101,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.8963782834535366E-3}]
[null,null,"06:00:00",2.29506298369231E-2,2.43283643201067E-2,0,0.10994702459021399,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.7580707831292703E-3}]
[null,null,"07:00:00",2.36178753277929E-2,2.7225654540199599E-2,0,0.25819878508053601,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9545487137596257E-3}]
[null,null,"08:00:00",2.3384458577659899E-2,2.8452363863842301E-2,0,0.4207359976392,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.88581652947643E-3}]
[null,null,"09:00:00",2.4272008853571201E-2,3.1340676136505499E-2,0,0.51639757016107302,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.1471656789688183E-3}]
[null,null,"10:00:00",2.5553705385255601E-2,2.87209265377323E-2,0,0.38491872692564799,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.5245756213172992E-3}]
[null,null,"11:00:00",3.1322178751434698E-2,3.0829807295839499E-2,0,0.16746475594124799,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.223167407086813E-3}]
[null,null,"12:00:00",7.4946649503994406E-2,7.53793238583301E-2,0,0.41361912487961999,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2068882897998854E-2}]
[null,null,"13:00:00",0.20208740886004201,0.117133816466572,0,0.63723149168203097,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.9506907791182687E-2}]
[null,null,"14:00:00",0.32351990369387901,9.0469410265975506E-2,0,0.63617724003495901,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.5264070069090406E-2}]
[null,null,"15:00:00",0.37103925238830898,7.8028903361883395E-2,0,0.68358589898728095,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.10925667612509105}]
[null,null,"16:00:00",0.36790973671112598,7.0657429075430406E-2,0.12559319475268901,0.63529383591911703,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":0.10833515507692834}]
[null,null,"17:00:00",0.29149646733739898,0.10616544342605901,0,0.63310186741297303,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.5834409482261759E-2}]
[null,null,"18:00:00",0.23613182259995499,0.108584154732942,0,0.61688764726208201,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.9531667872247016E-2}]
[null,null,"19:00:00",0.29193873420002298,9.1916204044632202E-2,0,0.66570193289794199,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.5964639928392553E-2}]
[null,null,"20:00:00",0.314625822060706,8.3055261793376106E-2,4.9855005044612898E-2,0.71842119417161598,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":9.2645107815984257E-2}]
[null,null,"21:00:00",0.27657311122131401,9.1642018382889504E-2,0,0.58307240452641595,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":8.144005962472127E-2}]
[null,null,"22:00:00",0.19683804168537899,0.104488239299491,0,0.60166921783721405,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.7961172655150189E-2}]
[null,null,"23:00:00",0.102615215980283,7.9392867318458099E-2,0,0.40804597543406601,56,"Comercial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.0216203125945348E-2}]
[null,null,"00:00:00",0.14110179806388815,3.0974679607995395E-2,9.8538673510706984E-2,0.25131507195410119,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.9907244261981485E-2}]
[null,null,"01:00:00",0.12392135700584637,1.8516384654210981E-2,9.723240105766906E-2,0.19066728273037933,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.6265762336862546E-2}]
[null,null,"02:00:00",0.10773648750875964,2.064335402599515E-2,5.5554671888060105E-2,0.13425516775915966,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2835296871224042E-2}]
[null,null,"03:00:00",0.10594118785281557,2.2211246355204464E-2,3.8225343998088572E-2,0.13201527612521913,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2454773971654331E-2}]
[null,null,"04:00:00",0.10824848891251558,2.607297092649043E-2,1.8637909597234631E-2,0.15931061580847147,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2943818174671025E-2}]
[null,null,"05:00:00",0.12086615586147101,2.1125754171113193E-2,5.9910302090436456E-2,0.1561682391307824,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.5618196904330301E-2}]
[null,null,"06:00:00",0.16817569937782129,3.2921369079658293E-2,0.10186038975912529,0.22985737861154742,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.5645695442837175E-2}]
[null,null,"07:00:00",0.20823536544464194,2.2106323438058358E-2,0.15463757841043163,0.24474513562508732,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.4136545556393854E-2}]
[null,null,"08:00:00",0.24036755349724456,2.8641357268688411E-2,0.18800205594851663,0.30985028458188463,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0947126356547752E-2}]
[null,null,"09:00:00",0.23920790049175822,2.3566745657228876E-2,0.19499426964950864,0.28671800883489862,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0701331999777631E-2}]
[null,null,"10:00:00",0.23332078348655638,1.7369019597771512E-2,0.19549097306184837,0.26857755202297018,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.945352758701093E-2}]
[null,null,"11:00:00",0.23605474656229722,1.2992070861723356E-2,0.2061671285639283,0.2685202992976905,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0033004975898611E-2}]
[null,null,"12:00:00",0.23464334942870471,1.4486379801671077E-2,0.20635588202647739,0.26909231211703599,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9733852169880514E-2}]
[null,null,"13:00:00",0.23182697962385659,1.7334893433485665E-2,0.19176250022872809,0.26601532113568938,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9136908255335045E-2}]
[null,null,"14:00:00",0.22791531212610591,1.6917579298019042E-2,0.19226275129401235,0.25403858467658602,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8307810420069229E-2}]
[null,null,"15:00:00",0.22645569010759606,1.4495465113265642E-2,0.19503063430881931,0.24846335147802723,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.799843610424389E-2}]
[null,null,"16:00:00",0.23361852116133064,9.4696485136502428E-3,0.21776395675554502,0.25209011039562246,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.951663460256743E-2}]
[null,null,"17:00:00",0.23295393231855221,1.4923537507658419E-2,0.1966004615145546,0.2693822912590158,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9375771614799106E-2}]
[null,null,"18:00:00",0.23379434702326424,1.7125328613859798E-2,0.17710050882246209,0.2658101458306214,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9553901788900803E-2}]
[null,null,"19:00:00",0.24462873856697323,2.6004278461123277E-2,0.19510280013743997,0.29980567055688256,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1850306220125264E-2}]
[null,null,"20:00:00",0.23726112276804132,2.182080420034737E-2,0.20228946180672394,0.28286765526422419,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0288702552769286E-2}]
[null,null,"21:00:00",0.22840151206881329,2.4945568882362563E-2,0.18682860159992429,0.29218230436982762,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8410862972525913E-2}]
[null,null,"22:00:00",0.19673629506986479,2.8270982125025584E-2,0.14009326217100673,0.25920386508632209,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1699259063925048E-2}]
[null,null,"23:00:00",0.15656727020097372,2.7675221571949293E-2,9.7608027029816857E-2,0.21658124386253602,28,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":3.318522979566875E-2}]
[null,null,"00:00:00",0.20764700456372009,2.7408018744928261E-2,0,0.36564546276956411,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2784763768277306E-2}]
[null,null,"01:00:00",0.21074973335716998,2.8071787818924568E-2,0,0.46625234629407719,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3424067565332798E-2}]
[null,null,"02:00:00",0.21270643112077087,2.8604067347728527E-2,0,0.37019583665908939,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3827236644306392E-2}]
[null,null,"03:00:00",0.21253400954376966,2.8730371951519049E-2,0,0.39162807776648767,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.3791709926952346E-2}]
[null,null,"04:00:00",0.20828353379339257,2.8968055424566083E-2,0,0.39182966124979107,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2915917852490368E-2}]
[null,null,"05:00:00",0.20347637381692377,2.7026847893015196E-2,0,0.39283750286787639,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1925423410147378E-2}]
[null,null,"06:00:00",0.19946548425165711,2.7721459791060686E-2,0,0.54379031031125691,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1098997028937899E-2}]
[null,null,"07:00:00",0.19670118858696597,2.5571161488258342E-2,0,0.44136900713289851,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0529425908718872E-2}]
[null,null,"08:00:00",0.19530435420137507,2.5049589576537069E-2,0,0.50429332062182897,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0241614248076429E-2}]
[null,null,"09:00:00",0.19494356497510512,2.6283265458346076E-2,0,0.5629114451393008,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0167275194409213E-2}]
[null,null,"10:00:00",0.19558406200962894,2.6201368972261361E-2,0,0.49090807378680279,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.029924682758524E-2}]
[null,null,"11:00:00",0.19876416969778557,3.0283170664627448E-2,0,0.60154767630117756,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0954494209946159E-2}]
[null,null,"12:00:00",0.19916766893583579,2.985022243007621E-2,0,0.51175050197147676,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1037633476110537E-2}]
[null,null,"13:00:00",0.19800281673646519,2.8701280232448532E-2,0,0.60139960984976293,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0797620737762864E-2}]
[null,null,"14:00:00",0.19791273627124922,2.7270499594245108E-2,6.3245548483367928E-2,0.54142236033931979,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0779060048999262E-2}]
[null,null,"15:00:00",0.19807543263251406,2.7086800362822044E-2,0,0.5250156221472192,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.0812582927873917E-2}]
[null,null,"16:00:00",0.19958432742833199,2.6138620488373752E-2,0,0.37760689823071908,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1123484149521168E-2}]
[null,null,"17:00:00",0.20279881189683285,2.6174108380141406E-2,0,0.40393277638057812,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1785814718221487E-2}]
[null,null,"18:00:00",0.20453705095647007,2.7033190821050327E-2,0,0.53306942580456862,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2143971329705612E-2}]
[null,null,"19:00:00",0.20462351049326732,2.7235685382070166E-2,0,0.41969662481556219,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2161785941889192E-2}]
[null,null,"20:00:00",0.20457269208330323,2.7483916327042605E-2,0,0.62985414301778242,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.2151315029149754E-2}]
[null,null,"21:00:00",0.20332372295773299,2.5643208031426615E-2,0,0.34714441727188289,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1893970363361441E-2}]
[null,null,"22:00:00",0.20121208475212288,2.5649387295509533E-2,0,0.44120872743954481,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1458876479002642E-2}]
[null,null,"23:00:00",0.20332247007940635,2.686638136307792E-2,0,0.47015042139651742,33,"Industrial",{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.1893712213221745E-2}]
[null,null,"00:00:00",98.257073526089826,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":1.933624749761511E-2}]
[null,null,"01:00:00",32.248341015563135,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":6.3462291404277312E-3}]
[null,null,"02:00:00",38.671488027982285,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.6102557991570442E-3}]
[null,null,"03:00:00",37.52790284810078,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":7.385206901614599E-3}]
[null,null,"04:00:00",113.40940384060731,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.2318111282203911E-2}]
[null,null,"05:00:00",229.52075788591267,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.5167945889857779E-2}]
[null,null,"06:00:00",246.50508061390261,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.8510331898948315E-2}]
[null,null,"07:00:00",241.7813564137326,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7580738771785737E-2}]
[null,null,"08:00:00",258.76169382985262,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0922340501700164E-2}]
[null,null,"09:00:00",255.76369872525407,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.0332357783318432E-2}]
[null,null,"10:00:00",251.56303996019764,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9505699970101659E-2}]
[null,null,"11:00:00",234.72033570709135,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.6191183403711936E-2}]
[null,null,"12:00:00",262.86378984801308,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1729601913216468E-2}]
[null,null,"13:00:00",267.30083102635621,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2602777994109728E-2}]
[null,null,"14:00:00",265.95388197609566,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2337708627927151E-2}]
[null,null,"15:00:00",273.72076684717359,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3866172714665581E-2}]
[null,null,"16:00:00",273.03793316275784,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.3731796219948731E-2}]
[null,null,"17:00:00",274.48036763986534,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.4015656394565452E-2}]
[null,null,"18:00:00",254.59542303920475,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.010244998126185E-2}]
[null,null,"19:00:00",243.49033860895341,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.7917053517482218E-2}]
[null,null,"20:00:00",253.08420574847565,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":4.9805053870146714E-2}]
[null,null,"21:00:00",260.72681286530843,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.1309061036601489E-2}]
[null,null,"22:00:00",266.43299174759494,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":5.2431993800360829E-2}]
[null,null,"23:00:00",147.0789615042053,null,null,null,99,null,{"$f":"EConsumption[[#This Row],[Promedio]]/SUMIFS(EConsumption[Promedio],EConsumption[Cluster],EConsumption[[#This Row],[Cluster]])","v":2.89440250892713E-2}]

{"sheet":"Precios","index":24,"n_rows":76,"n_cols":19,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Precios mensuales por región"]
[]
[]
[]
[null,"Precios promedio trimestrales, Estrato 4"]
[null,"Obtenidos del Boletin Tarifario Trimestral I, II, III, IV 2020 de Superservicios.gov.co"]
[]
[]
[null,null,"Mercado","ADD","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","ene-21","feb-21","mar-21"]
[null,null,"Antioquia",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},574.30999999999995,574.30999999999995,574.30999999999995,571.75,571.75,571.75,570.25,570.25,570.25,571.01,571.01,571.01,582.20000000000005,582.20000000000005,582.20000000000005]
[null,null,"Caldas",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},571.97,571.97,571.97,571.54999999999995,571.54999999999995,571.54999999999995,570.97,570.97,570.97,570.94000000000005,570.94000000000005,570.94000000000005,580.35,580.35,580.35]
[null,null,"Norte de Santander",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},576.29999999999995,576.29999999999995,576.29999999999995,578.86,578.86,578.86,578.07000000000005,578.07000000000005,578.07000000000005,581.76,581.76,581.76,588.29,588.29,588.29]
[null,null,"Pereira",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},578.51,578.51,578.51,575.41999999999996,575.41999999999996,575.41999999999996,575.48,575.48,575.48,575.66999999999996,575.66999999999996,575.66999999999996,590.29999999999995,590.29999999999995,590.29999999999995]
[null,null,"Quindio",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},572.42999999999995,572.42999999999995,572.42999999999995,570.42999999999995,570.42999999999995,570.42999999999995,574.03,574.03,574.03,584.4,584.4,584.4,590.28,590.28,590.28]
[null,null,"Ruitoque",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},598.61,598.61,598.61,557.52,557.52,557.52,568.22,568.22,568.22,551.02,551.02,551.02,565.79999999999995,565.79999999999995,565.79999999999995]
[null,null,"Santander",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},569.85,569.85,569.85,569.91999999999996,569.91999999999996,569.91999999999996,568.85,568.85,568.85,575.69000000000005,575.69000000000005,575.69000000000005,583.4,583.4,583.4]
[null,null,"Cali, Jumbo, Puerto Tejad",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},566.55999999999995,566.55999999999995,566.55999999999995,557.32000000000005,557.32000000000005,557.32000000000005,556.44000000000005,556.44000000000005,556.44000000000005,565.12,565.12,565.12,574.33000000000004,574.33000000000004,574.33000000000004]
[null,null,"Cartago",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},573.82000000000005,573.82000000000005,573.82000000000005,559.86,559.86,559.86,564.94000000000005,564.94000000000005,564.94000000000005,573.45000000000005,573.45000000000005,573.45000000000005,594.64,594.64,594.64]
[null,null,"Cauca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},587.97,587.97,587.97,579.74,579.74,579.74,572.89,572.89,572.89,575.98,575.98,575.98,580.04,580.04,580.04]
[null,null,"Celsia Valle del Cauca / EPSAU",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},567.77,567.77,567.77,559.88,559.88,559.88,559.73,559.73,559.73,562.80999999999995,562.80999999999995,562.80999999999995,571.79,571.79,571.79]
[null,null,"Nariño",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},581.34,581.34,581.34,566.08000000000004,566.08000000000004,566.08000000000004,566.54999999999995,566.54999999999995,566.54999999999995,573.19000000000005,573.19000000000005,573.19000000000005,591.1,591.1,591.1]
[null,null,"Popayan - Purace",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},490.43,490.43,490.43,514.92999999999995,514.92999999999995,514.92999999999995,515.58000000000004,515.58000000000004,515.58000000000004,559.38,559.38,559.38,537.99,537.99,537.99]
[null,null,"Tulua",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},566.25,566.25,566.25,555.51,555.51,555.51,556.41,556.41,556.41,560.66,560.66,560.66,574.08000000000004,574.08000000000004,574.08000000000004]
[null,null,"Arauca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},555.08000000000004,555.08000000000004,555.08000000000004,551.19000000000005,551.19000000000005,551.19000000000005,551.97,551.97,551.97,560.74,560.74,560.74,571.53,571.53,571.53]
[null,null,"Bogotá - Cundinamarca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},534.5,534.5,534.5,525.77,525.77,525.77,523.41,523.41,523.41,527.54999999999995,527.54999999999995,527.54999999999995,544.34,544.34,544.34]
[null,null,"Boyacá",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},549.04,549.04,549.04,539,539,539,543.48,543.48,543.48,554.07000000000005,554.07000000000005,554.07000000000005,566.55999999999995,566.55999999999995,566.55999999999995]
[null,null,"Huila",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},553.61,553.61,553.61,538.57000000000005,538.57000000000005,538.57000000000005,542.96,542.96,542.96,548.03,548.03,548.03,568.65,568.65,568.65]
[null,null,"Caribe Mar",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},497.88,497.88,497.88,485.16,485.16,485.16,479.29,479.29,479.29,476.79,476.79,476.79,495.34,495.34,495.34]
[null,null,"Caribe Sol",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},497.88,497.88,497.88,485.16,485.16,485.16,479.29,479.29,479.29,481.36,481.36,481.36,502.88,502.88,502.88]
[null,null,"Chocó",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},584.86,584.86,584.86,600.88,600.88,600.88,595.54999999999995,595.54999999999995,595.54999999999995,595.83000000000004,595.83000000000004,595.83000000000004,603.44000000000005,603.44000000000005,603.44000000000005]
[null,null,"Costa Caribe",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},497.88,497.88,497.88,485.16,485.16,485.16,479.29,479.29,479.29,487.49,487.49,487.49]
[null,null,"Guaviare",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},567.38,567.38,567.38,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,572.65,572.65,572.65,583.22,583.22,583.22]
[null,null,"Tolima",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},653.44000000000005,653.44000000000005,653.44000000000005,697.22,697.22,697.22,701.16,701.16,701.16,715.31,715.31,715.31,713.53,713.53,713.53]
[null,null,"Bajo Putumayo",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},580.21,580.21,580.21,582.28,582.28,582.28,579.02,579.02,579.02,589.07000000000005,589.07000000000005,589.07000000000005,611.42999999999995,611.42999999999995,611.42999999999995]
[null,null,"Caquetá",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},589.45000000000005,589.45000000000005,589.45000000000005,570.12,570.12,570.12,569.38,569.38,569.38,575.03,575.03,575.03,583.39,583.39,583.39]
[null,null,"Casanare",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},574.61,574.61,574.61,565.17999999999995,565.17999999999995,565.17999999999995,559.12,559.12,559.12,567.74,567.74,567.74,574.6,574.6,574.6]
[null,null,"Meta",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},578.09,578.09,578.09,566.61,566.61,566.61,563.37,563.37,563.37,567.63,567.63,567.63,578.89,578.89,578.89]
[null,null,"Putumayo",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},611.69000000000005,611.69000000000005,611.69000000000005,575.70000000000005,575.70000000000005,575.70000000000005,585.44000000000005,585.44000000000005,585.44000000000005,582.16,582.16,582.16,595.08000000000004,595.08000000000004,595.08000000000004]
[null,null,"Sibundoy",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Promedio[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},665.17,665.17,665.17,663.08,663.08,663.08,663.08,663.08,663.08,683.81,683.81,683.81,707.74,707.74,707.74]
[]
[]
[null,"Precio máximo mensual, Estrato 4"]
[null,"Obtenidos del Boletin Tarifario Trimestral I, II, III, IV 2020 y I 2021 de Superservicios.gov.co"]
[]
[null,null,"Mercado","ADD","ene","feb","mar","abr","may","jun","jul","ago","sep","oct","nov","dic","ene-21","feb-21","mar-21"]
[null,null,"Antioquia",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},603.86,652.79999999999995,772.62,629.05999999999995,629.05999999999995,629.05999999999995,629.05999999999995,629.05999999999995,629.05999999999995,629.05999999999995,629.05999999999995,632.20000000000005,635.37,654.42999999999995,687.21]
[null,null,"Caldas",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},578.74,648.71,767.59,608.41,608.41,608.41,616.29999999999995,608.41,608.41,608.41,608.41,611.46,614.51,632.95000000000005,664.66]
[null,null,"Norte de Santander",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},538.9,652.80999999999995,757.83,603.34,596.46,596.46,626.79,596.46,596.46,604.88,596.46,597.05999999999995,597.65,601.24,622.72]
[null,null,"Pereira",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},615.75,645.37,765.1,641.23,641.23,641.23,641.23,641.23,641.23,641.23,641.23,644.44000000000005,647.66,667.09,700.51]
[null,null,"Quindio",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},598.17999999999995,614.96,759.22,624.36,624.36,624.36,624.36,624.36,624.36,676.37,663.13,669.42,668.51,663.13,671.38]
[null,null,"Ruitoque",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},564.38,619.01,764.94,573.75,567.42999999999995,558.79,625.98,558.79,558.79,558.79,568.57000000000005,562.19000000000005,565.52,577.16999999999996,581.11]
[null,null,"Santander",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Centro"},564.35,631.39,780.8,607.39,583.97,583.97,625.6,583.97,583.97,603.9,615.45000000000005,602.36,597.70000000000005,626.45000000000005,628.89]
[null,null,"Cali, Jumbo, Puerto Tejad",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},639.29999999999995,645.20000000000005,742.96,646.75,646.75,646.75,646.75,646.75,646.75,646.75,646.75,649.99,653.24,672.83,706.54]
[null,null,"Cartago",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},627.08000000000004,632.49,744.38,633.41,633.41,633.41,654.41999999999996,633.41,633.41,633.41,633.41,636.58000000000004,639.76,658.95,691.97]
[null,null,"Cauca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},632.98,665.94,748.33,694.95,694.95,694.95,680.76,639.54999999999995,639.54999999999995,647.58000000000004,667.11,642.74,645.96,676.27,698.67]
[null,null,"Celsia Valle del Cauca / EPSAU",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},621.53,634.21,745.52,630.09,630.09,630.09,630.09,630.09,630.09,630.09,630.09,633.24,636.41,655.5,688.34]
[null,null,"Nariño",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},636.76,641.74,744.94,644.73,644.73,644.73,644.73,644.73,644.73,644.73,644.73,647.95000000000005,651.19000000000005,670.73,704.33]
[null,null,"Popayan - Purace",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},476.01,499.18,496.09,510.85,513.29999999999995,520.63,510.1,517.97,518.66999999999996,529.97,594.71,553.47,529.97,510.79,573.22]
[null,null,"Tulua",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Occidente"},601.63,637.82000000000005,740.35,614.57000000000005,614.57000000000005,614.57000000000005,614.57000000000005,614.57000000000005,614.57000000000005,614.57000000000005,614.57000000000005,617.64,620.73,639.35,671.38]
[null,null,"Arauca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},612.28,586.62,586.52,586.52,586.52,586.52,586.52,586.52,586.52,586.52,586.52,586.52,586.52,599.47,604.35]
[null,null,"Bogotá - Cundinamarca",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},564.08000000000004,590.17999999999995,725.55,562.14,562.14,562.14,591,562.14,562.14,572.58000000000004,562.14,564.95000000000005,567.78,584.80999999999995,614.11]
[null,null,"Boyacá",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},556.94000000000005,592.45000000000005,729.35,572.13,572.13,572.13,597.92999999999995,572.13,572.13,625.66,613.33000000000004,615.08000000000004,616.37,626.88,623.46]
[null,null,"Huila",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Oriente"},572.38,608.1,729.86,611.75,611.75,611.75,611.75,611.75,611.75,611.75,611.75,614.80999999999995,617.88,631.85,646.44000000000005]
[null,null,"Caribe Mar",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},535.07000000000005,571.44000000000005,663.23,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,546.41999999999996,534.05999999999995,539.4,544.79999999999995,544.63,550.08000000000004,568.98]
[null,null,"Caribe Sol",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},535.07000000000005,571.44000000000005,663.23,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,546.41999999999996,534.05999999999995,558.34,544.66,539,556.45000000000005,590.96]
[null,null,"Chocó",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},559.41,587.24,607.92999999999995,606.35,598.14,598.14,597.33000000000004,594.66,594.66,594.66,594.66,598.16999999999996,601.70000000000005,605.30999999999995,603.32000000000005]
[null,null,"Costa Caribe",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},535.07000000000005,571.44000000000005,663.23,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,553.19000000000005,546.41999999999996,520.84,501.17,479.21]
[null,null,"Guaviare",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},564.41,566.04,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,571.70000000000005,574.55999999999995,577.42999999999995,583.20000000000005,589.03]
[null,null,"Tolima",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sin ADD"},658.39,792.48,913.17,797.25,797.25,797.25,797.25,797.25,797.25,797.25,797.25,801.23,805.24,829.4,870.95]
[null,null,"Bajo Putumayo",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},614.70000000000005,609.70000000000005,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,605.79999999999995,629.17999999999995,641.29,661.79,645.67999999999995]
[null,null,"Caquetá",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},639.48,650.9,760.62,635.71,629.65,612.29,624.19000000000005,602.96,602.96,604.73,602.96,605.71,608.73,614.21,619.74]
[null,null,"Casanare",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},581.47,651.26,761.06,643.35,609.49,603.05999999999995,624.6,590.66,590.66,598.64,590.66,636.47,597.65,603.63,607.19000000000005]
[null,null,"Meta",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},581.29,651.58000000000004,761.07,632.27,612.23,610.29999999999995,625.66,600.02,600.02,600.02,600.02,603.62,607.24,614.53,621.91]
[null,null,"Putumayo",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},638.9,650.89,760.12,626.77,626.77,626.77,639.20000000000005,626.77,626.77,626.77,626.77,626.77,629.91,645.03,648.9]
[null,null,"Sibundoy",{"$f":"INDEX(MercadosCOL[ADD],MATCH(E4_Máximo[[#This Row],[Mercado]],MercadosCOL[Mercado],0))","v":"Sur"},666.87,665.55,663.08,663.08,663.08,663.08,663.08,663.08,663.08,663.08,698.8,689.55,713.69,710.84,698.69]

{"sheet":"Info Colombia","index":25,"n_rows":101,"n_cols":19,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Información general de Colombia"]
[]
[]
[]
[]
[null,null,"Departamentos de Colombia",null,null,null,null,null,null,null,null,null,null,null,null,"Lista desplegable de tipo de usuario y estrato"]
[]
[null,null,"ID1","Departamento","Capital","ADD",null,null,null,null,null,null,null,null,null,"Tipo de Usuario","Estato","Tipo","Multiplicador de tarifa"]
[null,null,"D04","Atlántico","Barranquilla","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E1","Subsidio 1",0.4]
[null,null,"D05"," Bolívar","Cartagena","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E2","Subsidio 2",0.5]
[null,null,"D12","Cesar","Valledupar","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E3","Subsidio 3",0.85]
[null,null,"D14","Córdoba","Montería","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E4","Real",1]
[null,null,"D19","La Guajira","Riohacha","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E5","Contribución",1.2]
[null,null,"D20","Magdalena","Santa Marta","Caribe",null,null,null,null,null,null,null,null,null,"Residencial","E6","Contribución",1.2]
[null,null,"D29","Sucre","Sincelejo","Caribe",null,null,null,null,null,null,null,null,null,"Comercial",null,"Contribución",1.2]
[null,null,"D02","Antioquia","Medellín","Centro",null,null,null,null,null,null,null,null,null,"Industrial",null,"Contribución",1.2]
[null,null,"D08","Caldas","Manizales","Centro"]
[null,null,"D23","Norte de Santander","Cúcuta","Centro",null,null,null,null,null,null,null,null,null,"Lista desplegable de estructura tarifaria"]
[null,null,"D25","Quindío","Armenia","Centro"]
[null,null,"D26","Risaralda","Pereira","Centro",null,null,null,null,null,null,null,null,null,"Tipo de tarifa","Tipo de tarifa horaria"]
[null,null,"D28","Santander","Bucaramanga","Centro",null,null,null,null,null,null,null,null,null,"Monomia","Doble tipo 1"]
[null,null,"D11","Cauca","Popayán","Occidente",null,null,null,null,null,null,null,null,null,"Horaria","Doble tipo 2"]
[null,null,"D22","Nariño","Pasto","Occidente",null,null,null,null,null,null,null,null,null,null,"Triple"]
[null,null,"D31","Valle del Cauca","Cali","Occidente"]
[null,null,"D03","Arauca","Arauca","Oriente",null,null,null,null,null,null,null,null,null,"Hora inicio","Hora fin"]
[null,null,"D06","Bogotá","Bogotá D.C.","Oriente",null,null,null,null,null,null,null,null,null,"00:00:00","00:59:00"]
[null,null,"D07","Boyacá","Tunja","Oriente",null,null,null,null,null,null,null,null,null,"01:00:00","01:59:00"]
[null,null,"D15","Cundinamarca","Bogotá","Oriente",null,null,null,null,null,null,null,null,null,"02:00:00","02:59:00"]
[null,null,"D18","Huila","Neiva","Oriente",null,null,null,null,null,null,null,null,null,"03:00:00","03:59:00"]
[null,null,"D13","Chocó","Quibdó","Sin_ADD",null,null,null,null,null,null,null,null,null,"04:00:00","04:59:00"]
[null,null,"D17","Guaviare","San José del Guaviare","Sin_ADD",null,null,null,null,null,null,null,null,null,"05:00:00","05:59:00"]
[null,null,"D30","Tolima","Ibagué","Sin_ADD",null,null,null,null,null,null,null,null,null,"06:00:00","06:59:00"]
[null,null,"D09","Caquetá","Florencia","Sur",null,null,null,null,null,null,null,null,null,"07:00:00","07:59:00"]
[null,null,"D10","Casanare","Yopal","Sur",null,null,null,null,null,null,null,null,null,"08:00:00","08:59:00"]
[null,null,"D21","Meta","Villavicencio","Sur",null,null,null,null,null,null,null,null,null,"09:00:00","09:59:00"]
[null,null,"D24","Putumayo","Mocoa","Sur",null,null,null,null,null,null,null,null,null,"10:00:00","10:59:00"]
[null,null,"D01","Amazonas","Leticia","ZNI",null,null,null,null,null,null,null,null,null,"11:00:00","11:59:00"]
[null,null,"D16","Guainía","Inírida","ZNI",null,null,null,null,null,null,null,null,null,"12:00:00","12:59:00"]
[null,null,"D27","San Andrés y Providencia","San Andrés","ZNI",null,null,null,null,null,null,null,null,null,"13:00:00","13:59:00"]
[null,null,"D32","Vaupés","Mitú","ZNI",null,null,null,null,null,null,null,null,null,"14:00:00","14:59:00"]
[null,null,"D33","Vichada","Puerto Carreño","ZNI",null,null,null,null,null,null,null,null,null,"15:00:00","15:59:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16:00:00","16:59:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17:00:00","17:59:00"]
[null,null,"Mercados eléctricos de Colombia",null,null,null,null,null,null,null,null,null,null,null,null,"18:00:00","18:59:00"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19:00:00","19:59:00"]
[null,null,"ID2","Mercado","ADD","Departamento",null,null,null,null,null,null,null,null,null,"20:00:00","20:59:00"]
[null,null,"M01","Antioquia","Centro","Antioquia",null,null,null,null,null,null,null,null,null,"21:00:00","21:59:00"]
[null,null,"M02","Caldas","Centro","Caldas",null,null,null,null,null,null,null,null,null,"22:00:00","22:59:00"]
[null,null,"M03","Norte de Santander","Centro","Norte de Santander",null,null,null,null,null,null,null,null,null,"23:00:00","23:59:00"]
[null,null,"M04","Pereira","Centro","Risaralda"]
[null,null,"M05","Quindio","Centro","Quindio"]
[null,null,"M06","Ruitoque","Centro","Santander",null,null,null,null,null,null,null,null,null,"Tipo de compensación según la capacidad instalada"]
[null,null,"M07","Santander","Centro","Santander"]
[null,null,"M08","Cali, Jumbo, Puerto Tejad","Occidente","Valle del Cauca",null,null,null,null,null,null,null,null,null,"Kw","Nombre","Compensación"]
[null,null,"M09","Cartago","Occidente","Valle del Cauca",null,null,null,null,null,null,null,null,null,10,"Autogenerador a pequeña escala - Residencial","Balance neto"]
[null,null,"M10","Cauca","Occidente","Cauca",null,null,null,null,null,null,null,null,null,100,"Autogenerador a pequeña escala - Comercial/Industrial","Balance neto"]
[null,null,"M11","Celsia Valle del Cauca / EPSAU","Occidente","Valle del Cauca",null,null,null,null,null,null,null,null,null,1000,"Generador distribuido","Facturación neta"]
[null,null,"M12","Nariño","Occidente","Nariño",null,null,null,null,null,null,null,null,null,null,"Gran generador"]
[null,null,"M13","Popayan - Purace","Occidente","Cauca"]
[null,null,"M14","Tulua","Occidente","Valle del Cauca"]
[null,null,"M15","Arauca","Oriente","Arauca"]
[null,null,"M16","Bogotá - Cundinamarca","Oriente","Cundinamarca",null,null,null,null,null,null,null,null,null,"Ajuste en el costo unitario por el nivel de tensión"]
[null,null,"M17","Boyacá","Oriente","Boyacá"]
[null,null,"M18","Huila","Oriente","Huila",null,null,null,null,null,null,null,null,null,"Nivel","Rango de Tensión","Porcentaje de reducción del costo unitario","CU ajustado"]
[null,null,"M19","Caribe Mar","Sin ADD","Bolívar, Sucre, Córdoba, Cesar",null,null,null,null,null,null,null,null,null,"Nivel de Tensión 1","N1 < 1 kV",0,{"$f":"1-Voltaje[[#This Row],[Porcentaje de reducción del costo unitario]]","v":1}]
[null,null,"M20","Caribe Sol","Sin ADD","Atlántico, Magdalena, La Guajira",null,null,null,null,null,null,null,null,null,"Nivel de Tensión 2","1 kV <= N2 < 30 kV",{"$f":"1-SUM('1 Linea Base'!C136:H136)","v":0.14999999999999991},{"$f":"1-Voltaje[[#This Row],[Porcentaje de reducción del costo unitario]]","v":0.85000000000000009}]
[null,null,"M21","Chocó","Sin ADD","Chocó",null,null,null,null,null,null,null,null,null,"Nivel de Tensión 3","30 kV <= N3 < 57.5 kV",{"$f":"1-SUM('1 Linea Base'!C137:H137)","v":0.24999999999999989},{"$f":"1-Voltaje[[#This Row],[Porcentaje de reducción del costo unitario]]","v":0.75000000000000011}]
[null,null,"M22","Costa Caribe","Sin ADD",null,null,null,null,null,null,null,null,null,null,"Nivel de Tensión 4","57.5 kV <= N4 < 220 kV",{"$f":"1-SUM('1 Linea Base'!C138:H138)","v":0.32999999999999996},{"$f":"1-Voltaje[[#This Row],[Porcentaje de reducción del costo unitario]]","v":0.67}]
[null,null,"M23","Guaviare","Sin ADD","Guaviare",null,null,null,null,null,null,null,null,null,"Sistema de Transmisión Nacional","STN >= 220 kV",{"$f":"1-SUM('1 Linea Base'!C139:H139)","v":0.38},{"$f":"1-Voltaje[[#This Row],[Porcentaje de reducción del costo unitario]]","v":0.62}]
[null,null,"M24","Tolima","Sin ADD","Tolima"]
[null,null,"M25","Bajo Putumayo","Sur","Putumayo"]
[null,null,"M26","Caquetá","Sur","Caquetá"]
[null,null,"M27","Casanare","Sur","Casanare"]
[null,null,"M28","Meta","Sur","Meta"]
[null,null,"M29","Putumayo","Sur","Putumayo"]
[null,null,"M30","Sibundoy","Sur","Putumayo"]
[]
[]
[null,null,"Lista desplegable de ciudades"]
[]
[null,null,"Ciudad","Departamento","Mercado","Altitud promedio","Altura","CS","Clima","Radiacion, promedio mensual (Wh/m2)"]
[null,null,"Armenia","Quindío","Quindio",1551,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Medio"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Templado",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3931.4999999999941}]
[null,null,"Barranquilla","Atlántico","Caribe Sol",18,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":6080.9083333333401}]
[null,null,"Bogotá","Cundinamarca","Bogotá - Cundinamarca",2640,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Alto"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Frío",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3674.1999999999935}]
[null,null,"Cali","Valle del Cauca","Celsia Valle del Cauca / EPSAU",1018,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Medio"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Templado",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4335.1333333333278}]
[null,null,"Cúcuta","Norte de Santander","Norte de Santander",320,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":5312.9083333333338}]
[null,null,"Florencia","Caquetá","Caquetá",242,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido húmedo",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3631.9416666666671}]
[null,null,"Ibagué","Tolima","Tolima",1285,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Medio"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Templado",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4609.8083333333316}]
[null,null,"Manizales","Caldas","Caldas",2160,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Alto"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Frío",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3767.1916666666657}]
[null,null,"Medellín","Antioquia","Antioquia",1495,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Medio"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Templado",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4333.3916666666673}]
[null,null,"Mocoa","Putumayo","Putumayo",604,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido húmedo",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3271.4833333333354}]
[null,null,"Montería","Córdoba","Caribe Mar",18,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4237.2083333333339}]
[null,null,"Pasto","Nariño","Nariño",2527,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Alto"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Frío",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3743.0000000000018}]
[null,null,"Pereira","Risaralda","Pereira",1411,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Medio"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":130},"Templado",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":3676.6666666666656}]
[null,null,"San José del Guaviare","Guaviare","Guaviare",185,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido húmedo",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":2608.4499999999998}]
[null,null,"Santa Marta","Magdalena","Caribe Sol",6,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":5408.416666666667}]
[null,null,"Sincelejo","Sucre","Caribe Mar",220,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4368.4583333333312}]
[null,null,"Valledupar","Cesar","Caribe Mar",168,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido seco",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":5275.8916666666601}]
[null,null,"Villavicencio","Meta","Meta",467,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido húmedo",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4598.3833333333287}]
[null,null,"Yopal","Casanare","Casanare",350,{"$f":"_xlfn.IFS(CiudadesCOL[[#This Row],[Altitud promedio]]<=1000,\"Bajo\",CiudadesCOL[[#This Row],[Altitud promedio]]<=2000,\"Medio\",CiudadesCOL[[#This Row],[Altitud promedio]]>2000,\"Alto\")","v":"Bajo"},{"$f":"IF(CiudadesCOL[[#This Row],[Altitud promedio]]>1000,130,173)","v":173},"Cálido húmedo",{"$f":"SUM((Solardata[Ciudad]=CiudadesCOL[[#This Row],[Ciudad]])*Solardata[[Ene]:[Dic]])/12","v":4835.316666666663}]

{"sheet":"Radiacion Solar","index":26,"n_rows":533,"n_cols":16,"rows_kept":533,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Radiación solar por ciudad, promedio horario diario por mes (Wh/m2)"]
[null,"Obtenidos del Atlas de Radiación Solar, Ultravioleta y Ozono de Colombia, elaborado por IDEAM."]
[]
[null,null,"Ciudad","Hora","Ene","Feb","Mar","Abr","May","Jun","Jul","Ago","Sep","Oct","Nov","Dic"]
[null,null,"Armenia","00:00:00",0,0,0,0,0,0,0,0,0.1,0.1,0,0]
[null,null,"Armenia","01:00:00",0,0.1,0.1,0.1,0,0.1,0,0.1,0.1,0.1,0,0.1]
[null,null,"Armenia","02:00:00",0.1,0,0,0.1,0.1,0,0.1,0,0.1,0.1,0.1,0.1]
[null,null,"Armenia","03:00:00",0.1,0,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0]
[null,null,"Armenia","04:00:00",0,0,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1]
[null,null,"Armenia","05:00:00",0.2,0.1,0.1,0.7,1,0.7,0.4,0.4,0.9,1.4,1.2,0.3]
[null,null,"Armenia","06:00:00",20.9,17.3,27.1,39.200000000000003,44.5,47.3,38.799999999999997,38.200000000000003,49.7,51.8,43.9,30.3]
[null,null,"Armenia","07:00:00",129.30000000000001,110.7,125.8,148.30000000000001,154,165,161.80000000000001,160.5,189.9,178.1,165.6,134]
[null,null,"Armenia","08:00:00",275,250,273.2,288.2,298,304.39999999999998,313.8,303.2,341.6,328.4,331.8,269.60000000000002]
[null,null,"Armenia","09:00:00",398.6,385.7,417.2,410.7,412.9,414.3,452,452.1,468.4,460.4,456.7,386.9]
[null,null,"Armenia","10:00:00",477.9,484,518.4,519.1,480.4,493.6,554.70000000000005,549.79999999999995,571.6,523.1,534.5,469.6]
[null,null,"Armenia","11:00:00",515.20000000000005,519.79999999999995,557.20000000000005,544.1,502.3,500.3,556.4,571.29999999999995,611.1,552.1,564.79999999999995,506.6]
[null,null,"Armenia","12:00:00",546.20000000000005,560,533.9,560.5,521.29999999999995,548.79999999999995,576.1,570.4,618.79999999999995,540.79999999999995,573,500.9]
[null,null,"Armenia","13:00:00",536.70000000000005,533.5,513.70000000000005,495.6,464.4,486.3,541,521.4,532,482.3,472.6,465.8]
[null,null,"Armenia","14:00:00",451.8,407.5,420.9,385.1,373.7,393.7,445.4,428.6,428.1,378.7,364.1,362.1]
[null,null,"Armenia","15:00:00",332.4,318.39999999999998,301.39999999999998,276.2,258,292.10000000000002,344.6,326.5,312.39999999999998,256.10000000000002,242.9,249.3]
[null,null,"Armenia","16:00:00",177.6,191,171.2,145,141.30000000000001,169.2,207.8,195,169.9,120.1,109.3,128.4]
[null,null,"Armenia","17:00:00",55.4,57.7,57.2,44,38.700000000000003,49.7,70.8,57.1,39.1,20.2,17.600000000000001,29.3]
[null,null,"Armenia","18:00:00",0.9,1.7,1.4,0.8,0.6,1.2,2.1,1.1000000000000001,0.4,0.2,1.1000000000000001,0.3]
[null,null,"Armenia","19:00:00",0.1,0,0.1,0,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1]
[null,null,"Armenia","20:00:00",0,0,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Armenia","21:00:00",0,0,0,0,0,0,0.1,0.1,0.1,0.1,0,0]
[null,null,"Armenia","22:00:00",0,0,0,0.1,0.1,0,0.1,0.1,0.1,0,0.1,0.1]
[null,null,"Armenia","23:00:00",0,0,0,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0]
[null,null,"Barranquilla","00:00:00",0.1,0.1,0,0,0,0,0,0,0.1,0.1,0.1,0]
[null,null,"Barranquilla","01:00:00",0,0,0,0,0,0,0,0,0.1,0.1,0.1,0]
[null,null,"Barranquilla","02:00:00",0,0,0,0,0,0,0,0,0.1,0.1,0,0]
[null,null,"Barranquilla","03:00:00",0.1,0.1,0,0,0,0,0,0,0,0.1,0,0]
[null,null,"Barranquilla","04:00:00",0.1,0,0,0,0,0,0,0,0.1,0.2,0.1,0]
[null,null,"Barranquilla","05:00:00",0,0,0,0.5,3.1,2.9,1.1000000000000001,0.6,1.5,1.2,0.5,0]
[null,null,"Barranquilla","06:00:00",21.2,19.8,38,70.400000000000006,99.7,83.9,92.2,85.7,89.7,84.7,73.2,40.799999999999997]
[null,null,"Barranquilla","07:00:00",180.2,158.69999999999999,191.8,249.4,294.89999999999998,258.10000000000002,213.8,242.7,288.2,287.8,284.5,225.4]
[null,null,"Barranquilla","08:00:00",438.7,397.7,437,485.7,515.1,493.8,443,473,542.20000000000005,513.70000000000005,528.9,494.7]
[null,null,"Barranquilla","09:00:00",708.6,683.2,729.8,759.3,740.8,706.8,701.2,690,720.9,703.8,698.2,753.6]
[null,null,"Barranquilla","10:00:00",920.6,900.1,871.5,874.4,710.3,758.4,846.5,751.5,742.9,707.9,743.4,910]
[null,null,"Barranquilla","11:00:00",944.5,893.7,874.4,824.8,730.4,746.7,896,743.1,687.3,670.6,689.7,866.1]
[null,null,"Barranquilla","12:00:00",942.9,924.5,879.9,784.1,699.1,787.8,857.5,718.3,666.5,626.29999999999995,674.4,853.4]
[null,null,"Barranquilla","13:00:00",944.9,954.7,872.6,674.6,710.6,773.6,774.9,585.70000000000005,647.29999999999995,627.79999999999995,688.7,842.1]
[null,null,"Barranquilla","14:00:00",802.4,857.6,872,601,658.8,652.4,663.3,580.6,581.6,517.5,534.29999999999995,690.3]
[null,null,"Barranquilla","15:00:00",584.79999999999995,621.70000000000005,617,419.5,469.5,411.3,446.6,417.3,363.6,358,332.6,426.3]
[null,null,"Barranquilla","16:00:00",306.39999999999998,336.5,332,247,267.89999999999998,219.1,261.2,234.1,194,166.8,138,187.9]
[null,null,"Barranquilla","17:00:00",60.2,82.6,88,80.900000000000006,70.2,70.5,94.2,70.400000000000006,47.8,20.9,12.5,20.5]
[null,null,"Barranquilla","18:00:00",0.2,0.5,0.2,0.6,1.2,3.6,5.8,2,0.1,0,0.2,0]
[null,null,"Barranquilla","19:00:00",0.1,0.3,0,0,0,0,0,0,0,0,0.2,0]
[null,null,"Barranquilla","20:00:00",0.1,0.3,0,0,0,0,0,0,0.1,0,0.2,0]
[null,null,"Barranquilla","21:00:00",0.1,0.1,0,0,0,0,0,0,0,0,0.2,0]
[null,null,"Barranquilla","22:00:00",0.1,0,0,0,0,0,0,0,0,0,0.1,0]
[null,null,"Barranquilla","23:00:00",0,0,0,0,0,0,0,0,0.1,0.1,0.1,0]
[null,null,"Bogotá","00:00:00",0.2,0.3,0.3,0.2,0.2,0.2,0.3,0.4,0.5,0.2,0.3,0.3]
[null,null,"Bogotá","01:00:00",0.3,0.2,0.3,0.3,0.2,0.2,0.4,0.5,0.4,0.2,0.4,0.4]
[null,null,"Bogotá","02:00:00",0.2,0.2,0.2,0.2,0.2,0.2,0.5,0.5,0.4,0.2,0.3,0.3]
[null,null,"Bogotá","03:00:00",0.2,0.2,0.1,0.3,0.2,0.3,0.3,0.4,0.5,0.2,0.3,0.3]
[null,null,"Bogotá","04:00:00",0.1,0.1,0.3,0.1,0.2,0.3,0.3,0.4,0.5,0.2,0.4,0.3]
[null,null,"Bogotá","05:00:00",0.2,0.1,0.3,1.3,2.5,1.9,1.2,1.2,2,3,2.7,0.7]
[null,null,"Bogotá","06:00:00",31.8,28.1,39.5,52.9,66.3,62,55.2,50.6,60.2,71,61.4,50.2]
[null,null,"Bogotá","07:00:00",184.9,162.30000000000001,149.30000000000001,177.2,188.3,188,191,172.9,180.6,205.6,198.3,208.9]
[null,null,"Bogotá","08:00:00",351.3,342.2,264.3,309.3,294.39999999999998,291.3,313.7,290.8,284.5,346.4,356.3,378.8]
[null,null,"Bogotá","09:00:00",507.6,455.8,366.7,388.1,391.4,389.5,399.7,387.8,399.5,457.6,458.6,504.3]
[null,null,"Bogotá","10:00:00",589.9,543.70000000000005,469.8,425.6,431.5,447.8,476.8,467,460.2,501.8,519.1,545.5]
[null,null,"Bogotá","11:00:00",607.4,544.1,483.3,433.2,455.7,497.2,520.6,491.4,489.4,458,488.2,533.5]
[null,null,"Bogotá","12:00:00",560.1,503.8,433.2,412.9,464.7,490,544.6,494.3,481.1,442.4,414.1,491.1]
[null,null,"Bogotá","13:00:00",475.7,465.6,389.8,365.9,404.2,476.3,499.4,457.5,432.5,393.3,355.3,423.4]
[null,null,"Bogotá","14:00:00",375.9,357,313.5,307.7,334.2,391.8,404.2,392,398.2,315.89999999999998,274.7,348.9]
[null,null,"Bogotá","15:00:00",304.39999999999998,275.2,231.1,225.1,245.4,275.5,292.89999999999998,305.2,298.39999999999998,209.9,188.3,254.7]
[null,null,"Bogotá","16:00:00",171.2,145.69999999999999,145,135.4,143.1,158.6,177.2,168.1,168.4,111,90.2,124.9]
[null,null,"Bogotá","17:00:00",46.4,48.7,47.7,35.6,35.700000000000003,46.3,59.4,48.9,34.5,16.7,13,26]
[null,null,"Bogotá","18:00:00",0.5,0.9,0.7,0.2,0.3,0.5,1.1000000000000001,0.9,0.4,0.3,0.4,0.4]
[null,null,"Bogotá","19:00:00",0.3,0.2,0.2,0.2,0.2,0.1,0.2,0.3,0.2,0.3,0.3,0.2]
[null,null,"Bogotá","20:00:00",0.3,0.3,0.2,0.2,0.2,0.1,0.2,0.2,0.2,0.1,0.3,0.3]
[null,null,"Bogotá","21:00:00",0.2,0.2,0.2,0.2,0.2,0.1,0.2,0.3,0.4,0.2,0.3,0.2]
[null,null,"Bogotá","22:00:00",0.2,0.2,0.1,0.2,0.2,0.2,0.2,0.4,0.3,0.2,0.2,0.3]
[null,null,"Bogotá","23:00:00",0.1,0.2,0.2,0.2,0.2,0.1,0.3,0.3,0.5,0.2,0.3,0.2]
[null,null,"Cali","00:00:00",0.4,0.4,0.3,0.2,0.1,0.3,0.2,0.3,0.2,0.3,0.4,0.4]
[null,null,"Cali","01:00:00",0.5,0.5,0.4,0.2,0.2,0.3,0.3,0.3,0.4,0.3,0.4,0.5]
[null,null,"Cali","02:00:00",0.6,0.6,0.4,0.2,0.2,0.3,0.3,0.4,0.4,0.4,0.5,0.5]
[null,null,"Cali","03:00:00",0.6,0.6,0.5,0.3,0.3,0.4,0.4,0.5,0.4,0.4,0.5,0.6]
[null,null,"Cali","04:00:00",0.7,0.6,0.4,0.3,0.3,0.4,0.4,0.5,0.5,0.5,0.5,0.6]
[null,null,"Cali","05:00:00",0.6,0.6,0.5,0.5,0.7,0.7,0.5,0.5,0.8,1.3,1.2,0.7]
[null,null,"Cali","06:00:00",18.3,16.3,21.5,28.9,38,35.200000000000003,29.8,30.2,41.4,44.2,38.5,25.9]
[null,null,"Cali","07:00:00",105.5,96.2,106.2,128.69999999999999,131.6,138,141.1,141.4,158.4,157.4,142.6,114.3]
[null,null,"Cali","08:00:00",255.2,237.3,252.1,291.8,267.7,289.39999999999998,305.39999999999998,304.10000000000002,347.2,323.39999999999998,305.7,261.7]
[null,null,"Cali","09:00:00",458.5,426.6,434.8,465,441.1,463.1,478.3,489.8,539,510.2,468.5,439.4]
[null,null,"Cali","10:00:00",610.29999999999995,609.1,602.70000000000005,601.6,578.6,590.29999999999995,620.79999999999995,637.20000000000005,679,624.29999999999995,576.5,575.9]
[null,null,"Cali","11:00:00",676.5,663.7,687.7,677.2,635,631.5,682,684.4,726.4,673.2,617.29999999999995,621.6]
[null,null,"Cali","12:00:00",663,675.6,677.6,656.4,629,620.9,677.6,680.6,682.3,644.4,598.5,622.29999999999995]
[null,null,"Cali","13:00:00",577.79999999999995,616.20000000000005,581.6,569.29999999999995,553.6,554.29999999999995,607,616.1,546.6,511.9,510.8,510.4]
[null,null,"Cali","14:00:00",456.7,471.5,444,423.6,415.9,434.1,465.8,467,426.5,377.6,366.4,377]
[null,null,"Cali","15:00:00",330.6,306.5,329,280.60000000000002,264,314.89999999999998,339.9,323.7,287.3,253.8,243.9,264]
[null,null,"Cali","16:00:00",182.6,184.8,179.7,140.69999999999999,142.9,172.4,207.5,204.1,157.30000000000001,113.8,109.7,131.9]
[null,null,"Cali","17:00:00",48.7,54.2,53.5,39.1,39.4,52.8,70.5,63.2,39,20.5,19,26.6]
[null,null,"Cali","18:00:00",1.3,2.2999999999999998,2,0.6,0.6,1.3,2.2999999999999998,1.5,0.2,0,0,0.1]
[null,null,"Cali","19:00:00",-0.1,0,0,0,0,0,-0.1,0,0,0,0.1,0]
[null,null,"Cali","20:00:00",0,0.1,0.1,0,0.1,0.1,0,0.1,0.1,0.1,0.1,0.2]
[null,null,"Cali","21:00:00",0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.2,0.2,0.2,0.2]
[null,null,"Cali","22:00:00",0.2,0.2,0.2,0.2,0.1,0.2,0.2,0.1,0.2,0.2,0.2,0.2]
[null,null,"Cali","23:00:00",0.3,0.3,0.2,0.2,0.1,0.2,0.2,0.2,0.2,0.2,0.3,0.3]
[null,null,"Cúcuta","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","05:00:00",0.1,0,0.2,2.2999999999999998,5.5,5,3,2.5,3.4,3.9,2.7,0.3]
[null,null,"Cúcuta","06:00:00",31.5,29.7,39.200000000000003,67.2,89.6,89.7,79.900000000000006,75,91.6,91.4,84,46.9]
[null,null,"Cúcuta","07:00:00",163.5,151.19999999999999,148,221.1,263.89999999999998,271.2,261.39999999999998,283.60000000000002,320.10000000000002,286.8,268.60000000000002,186]
[null,null,"Cúcuta","08:00:00",364.1,345.7,323.3,414,467.5,455.2,438.8,499,555.79999999999995,520.20000000000005,493.7,388.5]
[null,null,"Cúcuta","09:00:00",574.6,559.29999999999995,494.8,635.4,646.20000000000005,636,631.79999999999995,700.6,758.5,719.7,691.6,574.4]
[null,null,"Cúcuta","10:00:00",711.4,715.1,608.20000000000005,633,691.5,645.6,655.9,703.8,785.6,733.8,771.6,693.3]
[null,null,"Cúcuta","11:00:00",750.9,709.3,622.20000000000005,639.4,707,697.1,673.5,689.9,789.8,782.4,785.9,738.9]
[null,null,"Cúcuta","12:00:00",754.2,726.9,669.4,664.2,708.3,668.9,695.4,741.6,796.8,775.5,728.6,707]
[null,null,"Cúcuta","13:00:00",696.1,723.4,652.6,629.70000000000005,690.6,663.5,682,719.9,773.2,730.3,644,655.20000000000005]
[null,null,"Cúcuta","14:00:00",533,603.4,538.20000000000005,551.29999999999995,579.70000000000005,603.79999999999995,620.5,651.20000000000005,652.1,539.79999999999995,477.2,490.4]
[null,null,"Cúcuta","15:00:00",302.89999999999998,368.6,363.8,353.5,380,421.6,445.4,449.4,418.8,273.5,211.8,232.9]
[null,null,"Cúcuta","16:00:00",125.9,164,170.4,166.6,180.2,209.3,230.4,230.8,173.9,109.9,81.900000000000006,96.2]
[null,null,"Cúcuta","17:00:00",22.7,34.200000000000003,30.5,32.299999999999997,33.9,49.8,58.3,49.7,24.3,9.3000000000000007,5.5,9.6]
[null,null,"Cúcuta","18:00:00",0.1,0.1,0.1,0,0.1,0.2,0.5,0.2,0.1,0,0,0]
[null,null,"Cúcuta","19:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cúcuta","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","03:00:00",0,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","04:00:00",0,0.1,0,0,0,0,0,0,0,0,0.1,0]
[null,null,"Florencia","05:00:00",0.3,0.1,0.1,0.2,0.4,0.2,0.1,0.2,0.6,1.6,1.8,0.5]
[null,null,"Florencia","06:00:00",26.4,19.3,21.8,32.200000000000003,37.9,30.6,30,33.799999999999997,46.2,57.7,62.1,90.9]
[null,null,"Florencia","07:00:00",121.4,107,88.7,117.2,106.9,105.3,102.4,122.5,147.6,167.2,178.4,142.6]
[null,null,"Florencia","08:00:00",259.60000000000002,240.8,180.8,230.3,209.9,218.8,206.4,240.3,292.5,292.8,320.89999999999998,276.10000000000002]
[null,null,"Florencia","09:00:00",393.9,374,278,308.39999999999998,306.10000000000002,337.2,311.10000000000002,343.1,389.9,426.3,451.1,409.1]
[null,null,"Florencia","10:00:00",510.1,504.5,444.3,443.6,371,464.8,387.3,432,497.6,536.6,567.79999999999995,532.20000000000005]
[null,null,"Florencia","11:00:00",586.9,593,521,515.79999999999995,424.8,498.3,409.4,475.9,517.9,591.4,594.6,590.70000000000005]
[null,null,"Florencia","12:00:00",627,607.4,545.20000000000005,522.5,443.2,452.7,417.5,531,536.70000000000005,574.6,581.29999999999995,589.5]
[null,null,"Florencia","13:00:00",561.20000000000005,561.5,456.1,480,405.3,424.2,407.8,468.8,456.4,495.7,500.2,516.5]
[null,null,"Florencia","14:00:00",461.6,423,363.9,377.8,364.3,369.5,360.3,408.6,404.8,355.7,352.7,374.1]
[null,null,"Florencia","15:00:00",316.89999999999998,283.5,244.7,270.39999999999998,246.4,260.39999999999998,283.5,297.10000000000002,276,251.2,212.9,248.8]
[null,null,"Florencia","16:00:00",169.1,171.8,157.6,148.30000000000001,135.69999999999999,171.8,170.3,169.7,164.5,134.19999999999999,107,122.1]
[null,null,"Florencia","17:00:00",48.4,50.6,47,38.799999999999997,32.799999999999997,43.1,51.2,54.1,38.9,24.5,20.3,25.5]
[null,null,"Florencia","18:00:00",0.4,1,0.5,0,0.1,0.1,0.3,0.7,0.4,0.2,0.1,0.2]
[null,null,"Florencia","19:00:00",0,0,0,0,0.1,0,0,0,0.1,0,0,0]
[null,null,"Florencia","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Florencia","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ibagué","00:00:00",0,0,0,0,0,0,0.1,0,0,0,0,0]
[null,null,"Ibagué","01:00:00",0,0,0,0,0,0.1,0,0,0,0,0.1,0]
[null,null,"Ibagué","02:00:00",0,0,0,0,0,0,0,0,0.1,0,0,0]
[null,null,"Ibagué","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ibagué","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ibagué","05:00:00",0,0,0,0.2,1,0.4,0.2,0.1,0.6,2.5,1.1000000000000001,0.1]
[null,null,"Ibagué","06:00:00",21.5,21.2,31.2,46.4,57.8,62.9,52.8,50.8,59.3,63.8,52.6,28.7]
[null,null,"Ibagué","07:00:00",122.9,126,155.1,160.9,188.3,207.9,205.2,187.6,206.6,210.7,189.9,153.80000000000001]
[null,null,"Ibagué","08:00:00",266.7,252.1,298,317.2,341.8,385.7,363.8,353.4,379.8,365.6,337.3,291.5]
[null,null,"Ibagué","09:00:00",380,361.7,441.4,435.4,462.7,515.6,502.2,508.9,498.7,487.7,430.2,394]
[null,null,"Ibagué","10:00:00",507.2,473.9,534.1,557.1,538.6,546.79999999999995,597.1,602.5,615,579.1,545.29999999999995,509.5]
[null,null,"Ibagué","11:00:00",627.9,565.1,631.5,611.1,610.29999999999995,673,661.4,629,683.3,648.4,607.4,600]
[null,null,"Ibagué","12:00:00",646.9,607.5,627.20000000000005,637.5,622.1,698.2,707,706.8,729.3,649.1,623.5,632.6]
[null,null,"Ibagué","13:00:00",639.9,624,613.5,644.29999999999995,594.9,644.4,673.2,674,699.5,619.4,573.4,596.20000000000005]
[null,null,"Ibagué","14:00:00",560,540.6,544.4,551.29999999999995,505.1,534.4,544.70000000000005,554.29999999999995,562.29999999999995,489.9,459.9,483.3]
[null,null,"Ibagué","15:00:00",393.2,403.1,403.3,390.9,347.1,387.2,413.6,390.7,388.5,330.5,294,304.7]
[null,null,"Ibagué","16:00:00",205.7,222.6,212.9,196.4,182.6,208.3,240.4,224.1,209.2,145.80000000000001,116.7,145.19999999999999]
[null,null,"Ibagué","17:00:00",49.4,55.4,59.7,45,43.3,52.1,70.5,62.4,42.1,19.8,15.2,27.3]
[null,null,"Ibagué","18:00:00",0.5,0.9,0.8,0.2,0.2,0.5,1.7,0.7,0.2,0.3,0.2,0.2]
[null,null,"Ibagué","19:00:00",0,0.1,0.1,0,0,0,0.1,0,0,0.1,0.1,0.1]
[null,null,"Ibagué","20:00:00",0,0.1,0,0,0,0,0,0.1,0.1,0.1,0,0]
[null,null,"Ibagué","21:00:00",0,0,0,0,0,0,0,0,0,0,0.1,0]
[null,null,"Ibagué","22:00:00",0,0,0,0.1,0,0,0,0,0,0,0,0]
[null,null,"Ibagué","23:00:00",0,0,0,0,0,0,0,0,0.1,0,0,0]
[null,null,"Manizales","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","05:00:00",0,0,0.1,0.5,1.3,0.9,0.4,0.1,0.8,1.2,1,0.1]
[null,null,"Manizales","06:00:00",29.8,26.8,35.9,51.3,58.1,57.9,54.9,49.5,64.599999999999994,65.8,67,45.4]
[null,null,"Manizales","07:00:00",170.4,151.80000000000001,158.30000000000001,187.8,198.3,188.6,195,194.2,226.5,219.4,219.6,189.2]
[null,null,"Manizales","08:00:00",336.7,299.8,294,328.6,338.9,317.3,341.7,351.8,390.6,359.1,356,309.89999999999998]
[null,null,"Manizales","09:00:00",449.5,411.3,409.9,425.2,428.2,425.1,452.6,477.3,498.4,470.4,421.9,413.6]
[null,null,"Manizales","10:00:00",520.4,484.5,472.1,472.1,450.7,436.8,495.9,508.9,556.70000000000005,510.1,475,477.8]
[null,null,"Manizales","11:00:00",524.20000000000005,504,481.8,489,435.7,427.9,507.1,483,517.29999999999995,509.9,481.2,491.4]
[null,null,"Manizales","12:00:00",486.7,496.1,484.3,466.7,404.5,422,489.4,487.6,496,472,446,475.9]
[null,null,"Manizales","13:00:00",488.5,481.6,462.8,418.3,377.4,407.4,486.5,452.3,459,414.3,396.3,438]
[null,null,"Manizales","14:00:00",421.1,421.2,384.8,361,316.10000000000002,361.6,436,407.2,395.9,330.6,306,390.5]
[null,null,"Manizales","15:00:00",295.60000000000002,327.39999999999998,279.5,263.3,257,281.8,337.2,317.3,294.7,233,205,265]
[null,null,"Manizales","16:00:00",171.4,187.2,170.7,151,147.69999999999999,166.6,208.4,192.2,174.8,115.6,99.7,142.1]
[null,null,"Manizales","17:00:00",48.5,55.8,60.3,42.6,47,51.3,67.400000000000006,60.9,41.5,19.399999999999999,15.5,28.1]
[null,null,"Manizales","18:00:00",0.7,1.7,1.3,0.4,0.2,0.8,1.7,0.9,0.1,0.1,0.1,0.1]
[null,null,"Manizales","19:00:00",0.1,0.1,0.1,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Manizales","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Medellín","00:00:00",0.5,0.7,0.3,0.2,0.1,0.2,0.3,0.2,0.3,0.2,0.2,0.3]
[null,null,"Medellín","01:00:00",0.3,0.5,0.3,0.1,0.1,0.1,0.2,0.2,0.2,0.2,0.2,0.3]
[null,null,"Medellín","02:00:00",0.5,0.3,0.2,0.1,0.1,0.1,0.2,0.1,0.2,0.1,0.1,0.2]
[null,null,"Medellín","03:00:00",0.4,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.2,0.1,0.1,0.1]
[null,null,"Medellín","04:00:00",0.3,0.2,0.1,0,0,0,0,0.1,0,0.1,0.1,0.1]
[null,null,"Medellín","05:00:00",0,0,0.1,0.2,0.4,0.4,0.3,0.2,0.3,0.6,0.6,0.1]
[null,null,"Medellín","06:00:00",15.6,15.8,23.2,36.299999999999997,42.7,43.8,38.200000000000003,35.5,43.7,44,40.6,25.6]
[null,null,"Medellín","07:00:00",105.1,105.3,108.5,154,165.4,166.4,159.30000000000001,151.4,165.5,173.9,174.4,152.9]
[null,null,"Medellín","08:00:00",252.6,266.60000000000002,265.3,315.5,328.5,337.7,331.2,333.5,342.6,354.6,345.6,323]
[null,null,"Medellín","09:00:00",399.7,431.2,423,505.6,486.9,487.8,492.6,509.3,526.5,502.9,501.5,461.7]
[null,null,"Medellín","10:00:00",501,577.1,546.1,613.70000000000005,587.70000000000005,567.4,612.29999999999995,644.6,643.20000000000005,602.5,598.9,577]
[null,null,"Medellín","11:00:00",539.29999999999995,589.9,614.5,642.5,590.6,617.1,647.29999999999995,653.6,685.9,616.1,614,609.5]
[null,null,"Medellín","12:00:00",602.20000000000005,624.1,664.2,614,579.4,658.7,683.3,668.1,682.4,610.79999999999995,624.79999999999995,645.29999999999995]
[null,null,"Medellín","13:00:00",571.4,610.4,570.9,537.4,503.3,609.20000000000005,633.9,613.6,583.9,503.9,506.8,553.79999999999995]
[null,null,"Medellín","14:00:00",480.1,493.2,460.1,424,416.3,502.6,526.79999999999995,498.1,457.2,354,370.6,420]
[null,null,"Medellín","15:00:00",345.5,328.7,292.7,239.8,279.89999999999998,350.5,377.6,367.4,303.2,216.5,224.1,260.5]
[null,null,"Medellín","16:00:00",179.4,185.3,146.4,114.2,142,196.4,207.2,213.5,155.19999999999999,100.5,95.4,107.2]
[null,null,"Medellín","17:00:00",40.6,52.5,43.6,28.8,33.9,51.2,60.3,58.1,33.9,12.3,11.4,17.5]
[null,null,"Medellín","18:00:00",2.1,3.3,2.2000000000000002,1.1000000000000001,0.9,1.7,2.8,2.1,1.3,0.6,0.6,1]
[null,null,"Medellín","19:00:00",1.2,1.5,0.7,0.5,0.4,0.5,0.8,0.6,0.7,0.5,0.4,0.7]
[null,null,"Medellín","20:00:00",1,1.2,0.6,0.4,0.3,0.3,0.6,0.5,0.5,0.4,0.3,0.6]
[null,null,"Medellín","21:00:00",0.9,1.1000000000000001,0.5,0.3,0.2,0.3,0.5,0.4,0.4,0.3,0.3,0.5]
[null,null,"Medellín","22:00:00",0.7,1,0.4,0.2,0.2,0.3,0.4,0.4,0.5,0.2,0.4,0.5]
[null,null,"Medellín","23:00:00",0.6,0.8,0.4,0.2,0.2,0.2,0.4,0.3,0.3,0.2,0.3,0.4]
[null,null,"Mocoa","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","05:00:00",0,0,0,0,0,0,0,0,0,0.2,0.3,0]
[null,null,"Mocoa","06:00:00",18.3,16,20.399999999999999,29,22.6,22.9,17.399999999999999,25.4,29.5,50,47.7,32]
[null,null,"Mocoa","07:00:00",87.7,71.8,76.599999999999994,105,75.3,86.7,72.3,96.4,126.9,146.5,171,125.2]
[null,null,"Mocoa","08:00:00",191.5,187.4,181.7,219.6,161.5,199.5,174.4,209.3,226.1,276.8,309.5,221.5]
[null,null,"Mocoa","09:00:00",342.7,284.89999999999998,280,325,255.7,300.8,278.10000000000002,317.60000000000002,296.89999999999998,425.2,440.9,350.5]
[null,null,"Mocoa","10:00:00",468,400.5,375.8,438.6,316,391.5,335.1,446,389.7,536.5,539.1,458.8]
[null,null,"Mocoa","11:00:00",526.79999999999995,473.5,446.6,446.7,355.2,410.7,352.3,487,426.3,582,534.1,520.4]
[null,null,"Mocoa","12:00:00",490.4,483.1,456.6,454.2,382.7,393.7,404.4,487.4,457.4,560.79999999999995,513.5,496.9]
[null,null,"Mocoa","13:00:00",514.5,444.7,408.2,460,377.5,448.6,393.6,452.9,431.2,473.3,475.3,493.4]
[null,null,"Mocoa","14:00:00",409.8,352.3,366.3,342.9,333.9,397,324.10000000000002,408.4,394.9,361.3,342.6,383.2]
[null,null,"Mocoa","15:00:00",278.2,247.1,268.8,252.2,234.4,308.8,277.10000000000002,274.8,306.8,261.8,222.8,255]
[null,null,"Mocoa","16:00:00",161.9,145.9,150.4,135,118.7,155,151,135.5,140.9,108.2,109.1,140.9]
[null,null,"Mocoa","17:00:00",41.9,44.8,41.2,29.3,21.6,25.4,38.5,22.2,21.3,15.8,19.3,30]
[null,null,"Mocoa","18:00:00",1,1.4,0.9,0.4,0.3,0.9,1.9,0,0,0.1,0.1,0.6]
[null,null,"Mocoa","19:00:00",0.1,0,0,0.1,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Mocoa","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","04:00:00",0,0,0,0,0,0,0.1,0,0,0,0,0]
[null,null,"Montería","05:00:00",0.2,0.2,1.2,1.7,0.9,1.8,0.8,0.2,0.1,0.4,0.2,0.5]
[null,null,"Montería","06:00:00",27.9,27.6,42.3,54.2,38.700000000000003,48.5,36.799999999999997,33.700000000000003,29.4,46.2,36.700000000000003,36.9]
[null,null,"Montería","07:00:00",135.5,142,161.30000000000001,174.4,118.8,132.5,135.4,126.7,109.5,150,135.4,141.4]
[null,null,"Montería","08:00:00",295.5,306.60000000000002,323.5,321.3,241.5,287.5,305.10000000000002,279.5,232.5,306.8,273.7,295.8]
[null,null,"Montería","09:00:00",460.2,473.6,478.9,472.3,338.1,410.9,436.7,406.4,386.6,442.2,416.5,435.9]
[null,null,"Montería","10:00:00",597.6,585.29999999999995,600.4,581.5,491.7,512,582.20000000000005,576.9,509.5,524.5,525.70000000000005,519.29999999999995]
[null,null,"Montería","11:00:00",663.8,630.79999999999995,632.5,638.9,573.1,612.20000000000005,656.2,615.4,604.29999999999995,583,618.70000000000005,565.79999999999995]
[null,null,"Montería","12:00:00",649.70000000000005,655.5,601.4,654.29999999999995,544.4,624.29999999999995,648.4,619.4,637.29999999999995,583.4,618.20000000000005,556.4]
[null,null,"Montería","13:00:00",574.4,619,552.5,573.6,553.4,600,658.7,627.9,631.70000000000005,524.70000000000005,550.1,487.5]
[null,null,"Montería","14:00:00",499.6,495.7,458.9,413.7,442.3,493,562.1,515.4,539.5,418.6,448.4,372.3]
[null,null,"Montería","15:00:00",311.8,300.7,315.3,291.2,292,346.7,395.4,359.6,362.5,220.5,257.7,218.5]
[null,null,"Montería","16:00:00",107.8,118.7,159.6,166.4,169.4,199,255.3,204.9,183.3,100.7,110.2,70.400000000000006]
[null,null,"Montería","17:00:00",21.4,33.700000000000003,42.8,40.200000000000003,63.4,64.400000000000006,88.4,60.7,62.2,22.3,26.9,10]
[null,null,"Montería","18:00:00",0,0.5,0.6,0.5,5.5,4.7,8.8000000000000007,2.9,3.8,0.1,0.4,0]
[null,null,"Montería","19:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Montería","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","05:00:00",0,0,0,0,0.1,0,0,0.1,0,0.1,0.1,0]
[null,null,"Pasto","06:00:00",18.5,17,23.8,29.5,33,25.4,22.8,25.6,35.6,48.3,43.7,28.2]
[null,null,"Pasto","07:00:00",117.7,103,119,145.5,136.69999999999999,114.8,120.8,137.19999999999999,170.7,194.5,185.2,134.19999999999999]
[null,null,"Pasto","08:00:00",282.39999999999998,252.5,259.2,294.60000000000002,272.3,255.9,261.7,286.10000000000002,337.3,355.4,350.3,283.89999999999998]
[null,null,"Pasto","09:00:00",426.7,383.8,370.7,422.5,408.8,380.2,435.8,413.2,461.9,480.6,492.9,401.9]
[null,null,"Pasto","10:00:00",503.5,440.6,440.3,491.6,494.4,472.3,517.70000000000005,509.4,535.29999999999995,541.9,541.20000000000005,467.2]
[null,null,"Pasto","11:00:00",513.20000000000005,474.6,466.2,497,522.5,512.9,570,545.1,536.20000000000005,538.20000000000005,537.9,505.3]
[null,null,"Pasto","12:00:00",520,452.2,453.5,468.4,481.2,493.7,507.6,537.29999999999995,547.5,507.2,525.5,472.5]
[null,null,"Pasto","13:00:00",482.8,456,434,451.8,459.5,496.4,485.4,509,522.79999999999995,457.2,440.4,422.3]
[null,null,"Pasto","14:00:00",389.9,380.4,388.6,386.6,389.6,422.6,405.9,458.1,431.6,371.1,322.10000000000002,331.8]
[null,null,"Pasto","15:00:00",272.3,297.39999999999998,296.60000000000002,280.89999999999998,287.39999999999998,312,312.7,325.3,313.8,242.3,204.8,222.1]
[null,null,"Pasto","16:00:00",164,173.2,186.5,158,159.6,179.8,192.9,195.9,182.2,127,101.8,117.4]
[null,null,"Pasto","17:00:00",58.5,65.599999999999994,57.6,42.1,40.299999999999997,49.2,62.7,62.7,49.4,25.1,19.3,27.9]
[null,null,"Pasto","18:00:00",1.6,2.8,1.5,0.5,0.3,0.8,1.5,1.4,0.4,0,0,0.2]
[null,null,"Pasto","19:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pasto","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","00:00:00",0,0.5,0.2,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","01:00:00",0,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","02:00:00",0.1,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","03:00:00",0,0.2,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","04:00:00",0,0,0,0,0,0,0,0,0.4,0,0,0]
[null,null,"Pereira","05:00:00",0.5,0,0,0.1,0.2,0.1,0,0.3,6.6,0.5,0.2,0]
[null,null,"Pereira","06:00:00",21.7,29,31.4,50.5,51.8,42.9,38.1,41,59,59.6,40.5,32]
[null,null,"Pereira","07:00:00",170.6,176.9,193.5,213.2,204.6,188.9,177.9,189.7,252.8,221.2,226.9,196.8]
[null,null,"Pereira","08:00:00",381.5,335.7,379.6,399.6,385.2,358.4,371,391.3,459,404.3,408.5,404]
[null,null,"Pereira","09:00:00",569.20000000000005,513.29999999999995,543.70000000000005,562.4,513.5,501.3,540.4,532.9,593.79999999999995,526,504.7,527.79999999999995]
[null,null,"Pereira","10:00:00",570.4,568.20000000000005,564,548.20000000000005,517.9,515,591.9,508.6,598.29999999999995,543.20000000000005,537.29999999999995,540.5]
[null,null,"Pereira","11:00:00",519.1,533.5,470.3,473,435.7,442.9,541.29999999999995,455.5,508.7,482.7,433.3,483.3]
[null,null,"Pereira","12:00:00",492.8,529.6,364,439.1,382.6,394,468.3,420.5,439.2,391.2,309.7,386.6]
[null,null,"Pereira","13:00:00",431.4,417.7,315.7,345.8,319,347.9,441.8,403.7,368.1,323.39999999999998,252.4,306.3]
[null,null,"Pereira","14:00:00",347.6,371,292.10000000000002,239.4,271.60000000000002,287,351,353.1,351.8,293.5,203.5,208.6]
[null,null,"Pereira","15:00:00",231.1,265,244.5,180.7,212.4,239,274.7,271.89999999999998,264.8,213.4,168.8,169.7]
[null,null,"Pereira","16:00:00",144.80000000000001,163.69999999999999,146.30000000000001,105.1,117.9,156,170.8,171.3,151.80000000000001,104.7,78.5,104.6]
[null,null,"Pereira","17:00:00",44.1,53.9,41.1,34.700000000000003,33.5,48.4,63.7,56,41.4,20.3,11.8,19.5]
[null,null,"Pereira","18:00:00",11.1,1.7,4.0999999999999996,0.9,0.3,1,2.6,1.4,1.6,0.2,0.1,0.4]
[null,null,"Pereira","19:00:00",0.2,0.5,0.1,0.1,0,0.1,0.1,0.1,0.1,0.3,0,0]
[null,null,"Pereira","20:00:00",0.1,0.3,0,0.1,0,0,0.1,0,0,0,0,0]
[null,null,"Pereira","21:00:00",0.1,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Pereira","22:00:00",0,0.3,0.1,0,0,0,0,0,0.1,0,0,0]
[null,null,"Pereira","23:00:00",0,0.2,0,0,0,0,0,0,0.1,0,0,0]
[null,null,"Providencia","00:00:00",0.1,0,0,0.1,0,0,0.2,0.1,0,0,0,0]
[null,null,"Providencia","01:00:00",0,0.1,0.1,0,0.1,0.1,0.2,0,0,0,0,0]
[null,null,"Providencia","02:00:00",0.2,0.1,0,0,0,0,0,0,0,0,0.1,0]
[null,null,"Providencia","03:00:00",0.1,0,0.1,0,0,0,0.1,0,0,0,0,0]
[null,null,"Providencia","04:00:00",0,0.1,0,0,0,0,0,0.1,0,0,0.1,0]
[null,null,"Providencia","05:00:00",0,0.1,0.2,0,0.3,0.4,0.1,0.1,0.1,0.1,0,0.1]
[null,null,"Providencia","06:00:00",1.1000000000000001,1.8,8.3000000000000007,22.7,35.5,37,27.5,21.6,20.8,17.899999999999999,11.6,3.5]
[null,null,"Providencia","07:00:00",51.3,53.7,120.5,177.8,188.2,174.5,159,149.9,159.30000000000001,130.19999999999999,97.7,73.8]
[null,null,"Providencia","08:00:00",220.9,248.2,320,372.6,352.2,329.5,321.10000000000002,319.8,335.5,282.39999999999998,240.8,238]
[null,null,"Providencia","09:00:00",371.3,417.8,493.2,546.20000000000005,487.8,462.4,464,458.9,482,408.7,357.7,378.4]
[null,null,"Providencia","10:00:00",487.7,543.6,632.70000000000005,674.5,595.9,560.6,557,582.5,546.1,515.70000000000005,456.8,491.8]
[null,null,"Providencia","11:00:00",565.70000000000005,640.20000000000005,719.5,745.5,630.9,550.4,621.79999999999995,647.20000000000005,615.4,555.6,474.9,552.70000000000005]
[null,null,"Providencia","12:00:00",582.79999999999995,670.9,746.7,772.6,683.4,617.9,630.20000000000005,660.7,603.9,554.20000000000005,481.9,566.20000000000005]
[null,null,"Providencia","13:00:00",567.70000000000005,658.8,729.7,759.6,661.6,622,634.6,602.1,551.79999999999995,510.9,451.4,511.2]
[null,null,"Providencia","14:00:00",476.7,579.79999999999995,635.29999999999995,658.5,567.5,533.70000000000005,559.79999999999995,524.29999999999995,466.7,402.4,359.1,417.2]
[null,null,"Providencia","15:00:00",366.8,447.2,495.3,514,436.5,419.3,448.5,404.3,345.4,288.39999999999998,242.1,307.39999999999998]
[null,null,"Providencia","16:00:00",215.5,274.39999999999998,326.10000000000002,343,284.2,280.8,293.60000000000002,268.2,223.5,169.8,124.4,161]
[null,null,"Providencia","17:00:00",76.599999999999994,113,136.5,153.19999999999999,125.4,135.80000000000001,147.1,125.2,90,49.9,26.5,44.6]
[null,null,"Providencia","18:00:00",3.7,9.6,14.6,17.8,18.7,25.6,28,20.5,6.1,0.8,0.1,0.4]
[null,null,"Providencia","19:00:00",0,0,0.1,0,0.1,0.1,0.1,0.1,0.1,0,0,0]
[null,null,"Providencia","20:00:00",0.3,0,0,0,0.1,0,0,0.1,0,0,0.1,0]
[null,null,"Providencia","21:00:00",0.1,0,0,0,0.1,0.1,0,0.1,0,0,0,0]
[null,null,"Providencia","22:00:00",0.1,0.1,0,0,0,0,0,0,0,0,0,0]
[null,null,"Providencia","23:00:00",0,0,0,0.1,0,0.1,0,0,0,0.1,0,0]
[null,null,"Puerto Inirida","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","05:00:00",4.0999999999999996,2.6,5.8,9.8000000000000007,11.1,18.3,22.3,12.4,7.9,10.6,17.399999999999999,18.5]
[null,null,"Puerto Inirida","06:00:00",73.599999999999994,67.099999999999994,77.7,84.6,80.8,95.8,90,80.599999999999994,74.099999999999994,87.6,101.4,111.5]
[null,null,"Puerto Inirida","07:00:00",215.9,208.7,205.3,211.1,200.9,195.3,202.4,196.2,195.6,223.7,220.5,281.7]
[null,null,"Puerto Inirida","08:00:00",369.8,349.6,331.6,348.9,331.6,316.39999999999998,310.8,341,336.6,365.9,376.4,445.4]
[null,null,"Puerto Inirida","09:00:00",555.6,528.5,509.9,459.9,430.5,442.9,412.9,450.1,459.9,485.1,560.6,586.6]
[null,null,"Puerto Inirida","10:00:00",642.1,612.20000000000005,582.6,539.5,476.5,489.9,473.5,509,539.29999999999995,569,634.5,593.6]
[null,null,"Puerto Inirida","11:00:00",642.29999999999995,610.20000000000005,652.9,607.4,554.6,550.6,548.5,558.6,603,620.9,627,588.5]
[null,null,"Puerto Inirida","12:00:00",629.20000000000005,602.20000000000005,545.4,643.1,503.3,514.5,486.1,538.79999999999995,609.79999999999995,579.29999999999995,595.4,570.20000000000005]
[null,null,"Puerto Inirida","13:00:00",552.29999999999995,539.5,433.8,507.4,424.1,428.9,416.7,522.5,539.1,495.8,416.3,484.7]
[null,null,"Puerto Inirida","14:00:00",440.3,470.1,292.3,383.8,321.60000000000002,287,332.7,380.9,453.4,360,303.89999999999998,351.5]
[null,null,"Puerto Inirida","15:00:00",259.8,226.5,194.8,252.1,202.1,183.9,213,255.3,294.8,227.5,167.2,130.5]
[null,null,"Puerto Inirida","16:00:00",108.1,97.8,100.8,88.3,82.9,81.3,88.6,109.8,136.6,93.1,61.1,45.5]
[null,null,"Puerto Inirida","17:00:00",12.2,17.600000000000001,14.1,10.1,8.6999999999999993,6,4.5999999999999996,12.3,13.7,5.9,2.5,1]
[null,null,"Puerto Inirida","18:00:00",0.1,0.1,0.4,0.2,0.2,0.2,0.2,0.1,0.1,0.2,0.2,0.1]
[null,null,"Puerto Inirida","19:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Puerto Inirida","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San Andrés","00:00:00",0.1,0.1,0.1,0.2,0,0.1,0,0,0.2,0.1,0.1,0]
[null,null,"San Andrés","01:00:00",0.1,0.2,0.1,0.1,0,0,0,0.1,0.2,0.1,0.2,0.1]
[null,null,"San Andrés","02:00:00",0.1,0.1,0,0.1,0.1,0,0,0.1,0.1,0,0.1,0.1]
[null,null,"San Andrés","03:00:00",0.1,0.1,0.1,0.1,0,0.1,0,0,0.1,0.1,0.1,0]
[null,null,"San Andrés","04:00:00",0.2,0.2,0,0,0,0.1,0,0.1,0,0.1,0.1,0.1]
[null,null,"San Andrés","05:00:00",0.1,0.3,0.2,0.2,0.1,0.5,0.2,0.2,0.4,0.6,0.2,0.1]
[null,null,"San Andrés","06:00:00",0,0,13.6,28.1,33.799999999999997,35.6,26.3,58.4,68.3,63.3,47.1,13.1]
[null,null,"San Andrés","07:00:00",57.8,83.1,103.4,158.30000000000001,136.5,151.9,135.19999999999999,231,234.9,258.7,222.7,77.599999999999994]
[null,null,"San Andrés","08:00:00",268.7,314.39999999999998,333.2,314.60000000000002,314.39999999999998,305.89999999999998,323.3,347.5,374.4,474,446.2,263.39999999999998]
[null,null,"San Andrés","09:00:00",485.3,529.79999999999995,564,369.1,484.4,455.3,465.3,357.9,584.20000000000005,618.9,617.4,425.4]
[null,null,"San Andrés","10:00:00",643.1,704.8,779.4,621.79999999999995,661.4,579.6,624.70000000000005,610.9,680.1,637.70000000000005,695.9,528.6]
[null,null,"San Andrés","11:00:00",723.5,825.7,892.6,832.5,749.6,652.29999999999995,728.8,555.5,729.6,723.2,682.3,593.70000000000005]
[null,null,"San Andrés","12:00:00",765.5,866.2,910.3,893.5,764.2,664.8,725.7,522.4,633,573.6,605.29999999999995,653.29999999999995]
[null,null,"San Andrés","13:00:00",770.4,855.1,909.8,879,726.8,611.6,696.8,520.1,616.20000000000005,505.2,572.20000000000005,638.29999999999995]
[null,null,"San Andrés","14:00:00",644.6,734.7,798.3,762.6,612.1,533.9,600.20000000000005,567.29999999999995,484.1,426.8,470.5,523.29999999999995]
[null,null,"San Andrés","15:00:00",478.9,553.1,602.29999999999995,600.9,461.3,446.1,458.4,394,324.2,226.8,287.3,381.6]
[null,null,"San Andrés","16:00:00",300.8,330,398.4,391.3,301.8,284.10000000000002,303.89999999999998,186.5,152.4,104.1,128.80000000000001,204.9]
[null,null,"San Andrés","17:00:00",96.9,138.5,162.6,167.8,129.1,133.1,141.4,63,34.9,4.4000000000000004,10.8,55.2]
[null,null,"San Andrés","18:00:00",4.3,12.2,17.3,18.399999999999999,16.399999999999999,22.3,29.5,0,0.1,0.3,0.1,0.6]
[null,null,"San Andrés","19:00:00",0.1,0,0.1,0,0,0,0.1,0.2,0.1,0.1,0.1,0.1]
[null,null,"San Andrés","20:00:00",0.1,0.1,0.1,0,0,0.1,0,0.2,0.1,0.1,0.2,0.2]
[null,null,"San Andrés","21:00:00",0,0.1,0.1,0.2,0,0,0,0,0.1,0.1,0.1,0.1]
[null,null,"San Andrés","22:00:00",0.1,0.1,0.1,0.1,0,0,0.1,0.2,0.2,0.1,0.1,0]
[null,null,"San Andrés","23:00:00",0,0,0,0,0,0.1,0.1,0,0.1,0.2,0.1,0]
[null,null,"San José del Guaviare","00:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","03:00:00",0,0,0,0,0,0,0,0,0,0.1,0,0]
[null,null,"San José del Guaviare","04:00:00",0,0,0,0,0,0,0,0,0,0.1,0,0]
[null,null,"San José del Guaviare","05:00:00",0,0,0,0,0,0.7,0.3,0.2,1.1000000000000001,1.6,0.8,0.5]
[null,null,"San José del Guaviare","06:00:00",0,0,0,0,0,33.4,28,31.4,53.3,38,43.7,37]
[null,null,"San José del Guaviare","07:00:00",44.9,24.6,38.299999999999997,60.1,44.2,69.7,72.3,69.2,109,119.4,133.6,68.099999999999994]
[null,null,"San José del Guaviare","08:00:00",169.5,111.9,156.80000000000001,135.19999999999999,128.6,159,150,155.19999999999999,263.39999999999998,258.5,177.1,243.2]
[null,null,"San José del Guaviare","09:00:00",282.60000000000002,234.1,262,235.6,208.8,246.5,268.8,263.2,340.2,359.8,263.60000000000002,382.9]
[null,null,"San José del Guaviare","10:00:00",357.3,298.2,322.7,253.8,244.9,274.8,282,291.5,435.9,427.7,459.2,443.8]
[null,null,"San José del Guaviare","11:00:00",411.8,319.2,374.3,346.3,280.60000000000002,362.6,330,517.4,440,459.3,419,471.9]
[null,null,"San José del Guaviare","12:00:00",437.4,349.4,392.3,392.2,354.3,375.4,351.4,371.3,434.6,450.6,416.6,469]
[null,null,"San José del Guaviare","13:00:00",360,346.7,323.39999999999998,386.3,311.7,350.9,388.5,313.89999999999998,405.7,393.2,374.6,430.5]
[null,null,"San José del Guaviare","14:00:00",308,215.3,279.39999999999998,266,416.9,325,323.89999999999998,261.8,343.8,276.5,269,288]
[null,null,"San José del Guaviare","15:00:00",182.2,146.69999999999999,149.4,168.4,236.6,197.4,180.3,187.5,231.2,186.3,148.5,201]
[null,null,"San José del Guaviare","16:00:00",47.8,42.1,66.3,70.3,121.5,79,91.2,92.1,82.4,61.2,89.3,38.6]
[null,null,"San José del Guaviare","17:00:00",0.1,0.2,0.1,0.1,5.5,7.4,7.1,9.6,6.9,3.6,2.4,2.8]
[null,null,"San José del Guaviare","18:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","19:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","20:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","21:00:00",0,0,0,0,0,0,0,0,0,0,0.5,0]
[null,null,"San José del Guaviare","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"San José del Guaviare","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Santa Marta","00:00:00",0,0,0.5,0,0,0,0,0,0,0,0,0.1]
[null,null,"Santa Marta","01:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Santa Marta","02:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Santa Marta","03:00:00",0,0,0,0,0,0.1,0,0,0,0,0,0]
[null,null,"Santa Marta","04:00:00",0,0,0.2,0.3,0,0,0,0,0,0,0,0]
[null,null,"Santa Marta","05:00:00",0,0,0.8,1.3,5.3,2.2999999999999998,0.7,0.7,0.5,1.8,0.2,0]
[null,null,"Santa Marta","06:00:00",36.700000000000003,38.1,49.8,71.099999999999994,98.3,92.5,82.9,78.7,79.900000000000006,77.5,66,38.5]
[null,null,"Santa Marta","07:00:00",158.1,152.1,178.1,231.8,286.7,274.3,259.60000000000002,244.8,248.6,244.6,239.3,208.9]
[null,null,"Santa Marta","08:00:00",383.7,392.7,406.7,463.2,485.1,472.7,461.3,432,476.1,450,450.6,422.9]
[null,null,"Santa Marta","09:00:00",584,619.29999999999995,620.29999999999995,640.6,623.6,609.70000000000005,604.70000000000005,608.6,649.29999999999995,601.9,602.29999999999995,607.4]
[null,null,"Santa Marta","10:00:00",727.3,775.2,773.4,758.9,728.4,717.8,698.2,723.3,756,686.9,692.9,727.7]
[null,null,"Santa Marta","11:00:00",796.3,843.2,824.2,816.1,779.1,761.3,734.6,752.8,772.5,687,695.1,780.1]
[null,null,"Santa Marta","12:00:00",791,841.3,811.1,802,731.7,673.9,699.8,711.9,709.9,604.79999999999995,627.29999999999995,753.5]
[null,null,"Santa Marta","13:00:00",732,773.6,756.8,708.6,670.6,626,644.4,573.70000000000005,595.79999999999995,516.5,533.9,663.5]
[null,null,"Santa Marta","14:00:00",614.5,654.5,642.79999999999995,557.5,562.1,515.70000000000005,494.6,466.3,469.4,391.7,432.7,533.70000000000005]
[null,null,"Santa Marta","15:00:00",441,486,462.6,403.2,410.4,371.8,368.3,330.8,332.1,284.39999999999998,284.39999999999998,368.1]
[null,null,"Santa Marta","16:00:00",232.3,265.60000000000002,252.4,230.5,234.8,197.3,225.5,195.9,176.1,138,133.1,167.6]
[null,null,"Santa Marta","17:00:00",49.3,72.400000000000006,75.599999999999994,70.900000000000006,80.099999999999994,84.8,94.5,80.900000000000006,58.8,41.2,39.299999999999997,29.5]
[null,null,"Santa Marta","18:00:00",2.4,0.3,0.9,0.7,1.8,2.6,1.7,0.7,0.2,0.1,0.1,0.2]
[null,null,"Santa Marta","19:00:00",0,0,0,0,0.1,0.3,0.1,0.1,0,0,0.1,0.1]
[null,null,"Santa Marta","20:00:00",0,0,0,0,0,0,0,0,0,0,0.1,0.1]
[null,null,"Santa Marta","21:00:00",0,0,0,0,0,0.6,0,0,0,0,0.1,0.1]
[null,null,"Santa Marta","22:00:00",0,0,0,0,0,0,0,0,0,0,0,0.1]
[null,null,"Santa Marta","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0.1]
[null,null,"Sincelejo","00:00:00",0,0,0,0,0.1,0,0,0.1,0,0,0.1,0.1]
[null,null,"Sincelejo","01:00:00",0,0,0,0,0,0.1,0,0,0,0.1,0.1,0]
[null,null,"Sincelejo","02:00:00",0,0,0,0,0.1,0,0,0,0,0,0,0.1]
[null,null,"Sincelejo","03:00:00",0,0,0,0,0,0.1,0.1,0,0.1,0,0.1,0]
[null,null,"Sincelejo","04:00:00",0,0,0,0,0.1,0.1,0.1,0,0.4,0.1,0.1,0]
[null,null,"Sincelejo","05:00:00",0,0,0,0.3,2.8,2.4,1.2,0.6,0.6,0.6,0.3,0.1]
[null,null,"Sincelejo","06:00:00",17.899999999999999,19.100000000000001,31.2,48.6,62.9,63,52.4,48.9,50.8,51.4,44.7,30.5]
[null,null,"Sincelejo","07:00:00",142.4,141.69999999999999,164.7,173.3,182.2,180.7,168.8,160.80000000000001,168.1,173,179.5,161.5]
[null,null,"Sincelejo","08:00:00",348.2,334.9,348.4,339.8,323,334.1,331.2,292.5,313.7,332.4,345.7,336.5]
[null,null,"Sincelejo","09:00:00",537.20000000000005,531.5,514.4,494.7,423.9,456.2,466.2,456.7,437.7,437.6,448,509.5]
[null,null,"Sincelejo","10:00:00",652.5,666.9,638.9,583.1,517,554.9,583.70000000000005,565.6,533.20000000000005,522,531.1,597.5]
[null,null,"Sincelejo","11:00:00",695.9,698.8,678.8,613.79999999999995,519.4,594.29999999999995,634.20000000000005,577.70000000000005,614.4,567,543.6,602.1]
[null,null,"Sincelejo","12:00:00",695.9,705.5,655.4,623.79999999999995,536.29999999999995,594.9,586,590.29999999999995,602.5,544.70000000000005,484.9,607.79999999999995]
[null,null,"Sincelejo","13:00:00",629,620.70000000000005,581.70000000000005,526.70000000000005,465.6,554.79999999999995,594.9,559.4,523.1,469.4,438.6,538.1]
[null,null,"Sincelejo","14:00:00",493.9,528.29999999999995,479.9,440.7,348.5,447.3,498.2,480.2,443.1,377.9,363,442.6]
[null,null,"Sincelejo","15:00:00",359,397.2,350.2,327.9,254.2,338,379,345.9,321.8,273.60000000000002,231.8,296.8]
[null,null,"Sincelejo","16:00:00",216.6,260,211.6,183.2,161.19999999999999,211.8,223.7,204.8,176.6,137.6,106.7,154.69999999999999]
[null,null,"Sincelejo","17:00:00",53.6,78.599999999999994,74.599999999999994,61.3,60.7,74.5,75.400000000000006,67.7,47,36.200000000000003,15.1,29]
[null,null,"Sincelejo","18:00:00",1.8,3.1,3.5,3,2.2999999999999998,4.8,5.8,3.2,1,6.1,0.4,2.2000000000000002]
[null,null,"Sincelejo","19:00:00",0.2,0.3,0.3,0.3,0.1,0.2,0.3,0.2,0.1,0.5,0,0.3]
[null,null,"Sincelejo","20:00:00",0,0,0,0,0,0,0.1,0,0,0,0,0.1]
[null,null,"Sincelejo","21:00:00",0,0,0,0,0,0,0,0,0,0.1,0,0.1]
[null,null,"Sincelejo","22:00:00",0,0,0,0,0,0,0,0,0.1,0,0,0]
[null,null,"Sincelejo","23:00:00",0,0,0,0,0,0.1,0,0,0.1,0,0,0]
[null,null,"Valledupar","00:00:00",0.1,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Valledupar","01:00:00",0.1,0.1,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Valledupar","02:00:00",0.1,0,0,0.1,0.1,0.1,0,0.1,0.1,0.1,0,0.1]
[null,null,"Valledupar","03:00:00",0,0,0,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0,0]
[null,null,"Valledupar","04:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Valledupar","05:00:00",0,0,0.2,1.9,5.9,5.3,3,1.5,1.7,1.5,0.8,0.1]
[null,null,"Valledupar","06:00:00",25.7,23.9,49.5,76.3,94.9,94,86,69.8,72.3,60.7,64.7,44.4]
[null,null,"Valledupar","07:00:00",191.2,183,158.30000000000001,253.2,265.8,259.89999999999998,259.60000000000002,232,215.6,203.5,238.3,220.7]
[null,null,"Valledupar","08:00:00",396.7,406.6,295.2,455.5,445.6,436.4,446.5,423.6,346.5,411.5,432.2,419.5]
[null,null,"Valledupar","09:00:00",587.4,613,494.6,627.4,620,587.29999999999995,608.9,590,496.1,592,596.6,588.29999999999995]
[null,null,"Valledupar","10:00:00",724,757.7,743.3,672.1,714.9,696.2,722.8,714.9,643.79999999999995,693.8,685.3,700.7]
[null,null,"Valledupar","11:00:00",783.9,823,845.1,812.4,770.9,759.6,791.2,777.1,768.8,749.4,749.5,777.4]
[null,null,"Valledupar","12:00:00",772.9,816.2,846.7,838.6,750.4,748.7,783.9,790.2,791.2,726.5,738.4,750.6]
[null,null,"Valledupar","13:00:00",713.8,756.1,750.8,725.5,659.1,670.4,701.4,698.5,700.1,630.70000000000005,617.6,670.5]
[null,null,"Valledupar","14:00:00",589,619.29999999999995,583,528.6,487.2,521.4,546.79999999999995,534.20000000000005,508.5,441.2,459.8,517.20000000000005]
[null,null,"Valledupar","15:00:00",408.3,427.1,362.4,294,280.60000000000002,328.8,347.6,341.1,304.8,256.2,272.39999999999998,324.60000000000002]
[null,null,"Valledupar","16:00:00",200.7,218.2,157.1,130.69999999999999,128.19999999999999,168.3,172.2,165.6,127.3,91.3,89.9,129.1]
[null,null,"Valledupar","17:00:00",26.1,40.799999999999997,30.3,24.6,29.6,42.5,46.6,36.299999999999997,19.8,6.8,4.5999999999999996,9.4]
[null,null,"Valledupar","18:00:00",0.3,0.5,0.6,0.5,0.8,1.1000000000000001,1.5,0.6,0.3,0.3,0.3,0.3]
[null,null,"Valledupar","19:00:00",0.3,0.3,0.3,0.3,0.3,0.3,0.2,0.2,1.1000000000000001,0.2,0.3,0.2]
[null,null,"Valledupar","20:00:00",0.2,0.2,0.2,0.2,0.3,0.2,0.1,0.2,0.2,0.2,0.2,0.2]
[null,null,"Valledupar","21:00:00",0.2,0.1,0.2,0.2,0.2,0.1,0.1,0.2,0.1,0.1,0.1,0.2]
[null,null,"Valledupar","22:00:00",0.1,0.1,0.2,0.1,0.2,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Valledupar","23:00:00",0.1,0.1,0.1,0.1,0.1,0.1,0,0.1,0.1,0.1,0.1,0.1]
[null,null,"Villavicencio","00:00:00",0,0,0,0.1,0,0,0,0,0,0,0,0.1]
[null,null,"Villavicencio","01:00:00",0,0,0.1,0,0,0,0,0,0,0,0,0.2]
[null,null,"Villavicencio","02:00:00",0.1,0.1,0.1,0,0.1,0,0,0,0,0,0,0.1]
[null,null,"Villavicencio","03:00:00",0,0,0,0,0,0,0,0,0,0,0,0.1]
[null,null,"Villavicencio","04:00:00",0,0,0,0,0,0,0,0,0,0.1,0,0]
[null,null,"Villavicencio","05:00:00",0.1,0.1,0.1,0.7,1.6,1.4,0.5,0.4,1.6,3.8,2.5,0.6]
[null,null,"Villavicencio","06:00:00",38.5,32.9,35.1,53.8,58.5,64.099999999999994,52,53.7,77.3,100.6,86,60.1]
[null,null,"Villavicencio","07:00:00",186.1,145.5,134,167.8,169.3,181.1,171.7,175.4,245.6,281.10000000000002,271.10000000000002,246.3]
[null,null,"Villavicencio","08:00:00",384.5,311.10000000000002,270,304,303,338.9,316.89999999999998,332.8,425.7,483.5,451,445.9]
[null,null,"Villavicencio","09:00:00",602.6,500.6,426.6,466.8,451.5,490.3,439.2,482.1,594.9,660.9,642.79999999999995,616.6]
[null,null,"Villavicencio","10:00:00",758.7,656.2,540.9,572,549.6,578.79999999999995,554.5,588.79999999999995,648.5,720.2,715.9,723.8]
[null,null,"Villavicencio","11:00:00",743.9,709.7,591.5,614.9,615.4,631.20000000000005,591.5,624.29999999999995,663.6,701.8,683.8,671.5]
[null,null,"Villavicencio","12:00:00",723.3,646.1,630,627.4,604.6,593.29999999999995,606.9,606.1,721.5,672.7,656.5,667.6]
[null,null,"Villavicencio","13:00:00",618.20000000000005,583.4,597.79999999999995,555.5,510.2,481.8,490.9,566.20000000000005,676.5,586.29999999999995,538.20000000000005,531.6]
[null,null,"Villavicencio","14:00:00",484.2,462.8,488.8,431.8,444.4,404.9,451.9,472.5,519,449.9,386.5,420.6]
[null,null,"Villavicencio","15:00:00",315.7,327,326.8,302.89999999999998,295.7,289.60000000000002,338.8,331,356.3,281.10000000000002,252.7,301.3]
[null,null,"Villavicencio","16:00:00",167.7,170.4,176.9,152.5,148.4,149.6,179,179.3,171.1,123.1,108.4,128.5]
[null,null,"Villavicencio","17:00:00",40,46.9,44,31.6,32.200000000000003,33.1,43.4,44.5,30.9,15.1,11.7,21]
[null,null,"Villavicencio","18:00:00",0.6,0.6,0.3,0.2,0.2,0.4,0.6,0.6,0.2,0.2,0.2,0.3]
[null,null,"Villavicencio","19:00:00",0.1,0.1,0.1,0.1,0,0,0.1,0.1,0.1,0.1,0.1,0.2]
[null,null,"Villavicencio","20:00:00",0.1,0.1,0.1,0.1,0,0,0,0.1,0,0,0,0.1]
[null,null,"Villavicencio","21:00:00",0,0.1,0,0.1,0,0,0.1,0,0,0,0,0.2]
[null,null,"Villavicencio","22:00:00",0,0.1,0,0,0,0,0,0,0,0,0,0.2]
[null,null,"Villavicencio","23:00:00",0,0,0,0,0,0,0,0,0,0,0,0.2]
[null,null,"Yopal","00:00:00",0,0,0,0,0,0,0,0.1,0,0,0,0]
[null,null,"Yopal","01:00:00",0,0,0,0,0,0.1,0,0,0,0,0,0]
[null,null,"Yopal","02:00:00",0,0,0.1,0,0,0.2,0.1,0,0,0,0,0]
[null,null,"Yopal","03:00:00",0,0,0.1,0,0.2,0.1,0,0,0,0,0,0]
[null,null,"Yopal","04:00:00",0,0,0,0,0.7,0,0,0,0,0,0,0]
[null,null,"Yopal","05:00:00",0,0,0.1,1.2,6.6,3.4,1.9,0.8,2.2000000000000002,5.4,3.7,1.1000000000000001]
[null,null,"Yopal","06:00:00",50.5,41.5,42.1,54.9,79,63.3,61.3,56.4,82,111.8,107.6,90.4]
[null,null,"Yopal","07:00:00",229,188.4,166.1,193,183.8,191.6,160.80000000000001,176.5,201.1,268,286,285.7]
[null,null,"Yopal","08:00:00",456.8,375.9,335.7,367.7,332.2,337.5,301.39999999999998,315.2,391.3,440.3,448.5,470.5]
[null,null,"Yopal","09:00:00",642.20000000000005,572.9,494.9,514.29999999999995,478.4,513.29999999999995,414,446.5,539.6,579.4,607.20000000000005,642.5]
[null,null,"Yopal","10:00:00",782,707.6,634,619.6,570.4,576.5,526.70000000000005,546.6,672.1,690.1,738.4,744.3]
[null,null,"Yopal","11:00:00",818.7,760.8,691.4,654.70000000000005,594.6,550.29999999999995,539.29999999999995,621.20000000000005,736,736.5,735.3,781]
[null,null,"Yopal","12:00:00",841.2,780.3,690.6,644.5,634.6,583.5,615.1,658.2,733,703.8,712.1,762.4]
[null,null,"Yopal","13:00:00",741.9,706.5,627,575.20000000000005,560,519.5,565.9,614.5,637.1,587.79999999999995,622.6,684.5]
[null,null,"Yopal","14:00:00",581.79999999999995,565.5,487.9,459.2,428.3,409.5,462.2,498,493.6,410.3,459.2,535.29999999999995]
[null,null,"Yopal","15:00:00",388.2,398.7,330.5,309.5,270.89999999999998,299.7,324.39999999999998,318.10000000000002,322.5,241.3,271.10000000000002,356.2]
[null,null,"Yopal","16:00:00",192.1,200,167.2,149.19999999999999,133.6,160.1,171.8,168.7,143.1,99.9,93.7,151.30000000000001]
[null,null,"Yopal","17:00:00",35.799999999999997,41.1,33.700000000000003,26.7,23.4,32.4,40.799999999999997,32.700000000000003,21.2,10.4,6.3,15.4]
[null,null,"Yopal","18:00:00",0.6,0.5,0.3,0.1,0.1,0.3,0.4,0.2,0.1,0.2,0.1,0.4]
[null,null,"Yopal","19:00:00",0.1,0.1,0,0,0,0,0.1,0,0,0.1,0,0.2]
[null,null,"Yopal","20:00:00",0,0,0,0,0,0,0.1,0,0,0.1,0,0]
[null,null,"Yopal","21:00:00",0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Yopal","22:00:00",0,0,0,0,0,0,0.1,0,0,0,0,0]
[null,null,"Yopal","23:00:00",0,0,0,0,0,0,0.1,0,0,0,0,0]