{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["General","Tablas","InfoPro","IT-TA","EC-RE","EC-RP","EC-Per","EC-Mar","EC-Mar2","BT-Flex","BT-Confi","Resumen"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":4,"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":"General","index":0,"n_rows":17,"n_cols":6,"rows_kept":17,"cut":false,"hidden":false,"merged":[[2,1,2,2],[0,1,1,5]]}
[null,"Módulo de Ingreso de Información"]
[]
[]
[]
[null,"Código",3]
[null,"Nombre","Prueba 1",null,"Permisos Ambiental obtenida","NO"]
[null,"Fecha Radicación","2022-02-08"]
[null,"Hora Radicación","12:35:00"]
[null,"Capacidad (MW)",50]
[null,"Tecnología","Solar FV",null,"Costo Activos de Uso ($COP)",0]
[null,"Barra 1","Chinú",null,"Delta pérdidas (GWh)",100]
[null,"Código Asociado",null,null,"Reducción Marginal VPN ($COP)",1000000]
[null,"FPO","2025-12-31"]
[null,"FPO 2","2026-12-31"]
[null,"Obligaciones","NO"]
[null,"Requiere Expansión","NO"]
[null,"Área Eléctrica","Boyacá - Casanare"]

{"sheet":"Tablas","index":1,"n_rows":19,"n_cols":23,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[null,"Tecnologia","Factor de planta","Iflex","IE-RP","Factor ENFICC","Factor emisiones","Oferta promedio","Comentarios","Area Eléctrica",null,null,null,"FPO",null,"Fecha Radicacion","Hora Radicacion",null,"Gestion Ambiental",null,"Consulta Previa",null,"Permiso Arquelogico"]
[null,"Solar FV",0.26,0,0.31905022790180565,0.15,0,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Altántico",null,"SI",null,"2023-01-01",null,"2022-01-01","00:00:00",null,"No hay avances",null,"No hay avances",null,"No hay avances"]
[null,"Eólico Onshore",0.56999999999999995,0,0.31905022790180565,0.06,0,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Bolívar",null,"NO",null,"2037-12-31",null,"2022-03-31","23:59:59",null,"EIA",null,"Resolución. No Procede",null,"Aprobado"]
[null,"Eólico Offshore",0.56999999999999995,0,0.31905022790180565,0.06,0,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Córdoba - Sucre, Chinú",null,null,null,null,null,null,null,null,"LA",null,"Resolución. Si Procede",null,"No Aplica"]
[null,"Biomasa y Residuos",0.7,0.25,0.31905022790180565,0.83,0.37,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Córdoba - Sucre, Cerromatoso",null,null,null,null,null,null,null,null,"PA",null,"Finalizada"]
[null,"Geotérmica",0.8,0.25,0.31905022790180565,0.7,0,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Guajira - Cesar - Madgalena",null,null,null,null,null,null,null,null,"No Aplica"]
[null,"PCH",0.54,0.61,0.15509303371404598,0.15,0,158280.5,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Santander"]
[null,"Termica - Ciclo abierto",0.85,0.4,-0.57617415807300276,0.83,0.95,267152.5,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Norte de Santander"]
[null,"Termica - Ciclo combinado",0.85,0.27,-0.57617415807300276,0.83,0.95,267152.5,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Boyacá - Casanare"]
[null,"Termica a vapor",0.85,0.25,-0.57617415807300276,0.83,0.37,267152.5,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Arauca"]
[null,"Termica - diesel",0.85,0.6,-4.2828265705485453,0.83,0.77,709472.9,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Antioquia"]
[null,"Hidraulica",0.6,0.61,0.15509303371404598,0.31,0,158280.5,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Chocó"]
[null,"Cogeneracion",0.85,0.1,0.31905022790180565,0.83,0.37,83577.200000000012,"Los parámetros fueron calculados conforme a la metodología presentada en la Circular UPME 057 de 2022.","Bogotá"]
[null,null,null,null,null,null,null,null,null,"Meta - Guaviare"]
[null,null,null,null,null,null,null,null,null,"Caldas - Quidio - Risaralda"]
[null,null,null,null,null,null,null,null,null,"Valle"]
[null,null,null,null,null,null,null,null,null,"Cauca - Nariño"]
[null,null,null,null,null,null,null,null,null,"Tolima - Huila Caquetá"]
[null,null,null,null,null,null,null,null,null,"Putumayo"]

{"sheet":"InfoPro","index":2,"n_rows":108,"n_cols":16,"rows_kept":108,"cut":false,"hidden":false,"merged":[]}
["Código","Nombre","Fecha Radicación","Hora Radicación","Capacidad","Tipo","Barra 1","Código Asociado","FPO","FPO 2","Obligaciones","Requiere Expansión","Area Eléctrica","Permisos Ambiental obtenida","Costo Activos de Uso","Pérdidas STN"]
["SC_1329_A1","Minavieja","2022-07-15T16:53:26",44757.703773148147,13.7,"PCH","El Salto 220","SC_1329","2027-06-30","2027-06-30","NO","NO","ANTIOQUIA","SI",0,-7.26]
["SC_1329_A2","Minavieja","2022-07-15T16:53:26",44757.703773148147,13.7,"PCH","Guadalupe 220","SC_1329","2027-06-30","2027-06-30","NO","NO","ANTIOQUIA","SI",0,-7.09]
["SC_987_A1","PCH Alejandria II","2022-07-16T19:05:42",44758.795624999999,2,"PCH","El Limon 44","SC_987","2027-12-31","2027-12-31","NO","NO","ANTIOQUIA","SI",0,-1.3941300000000001]
["SC_2301_A1","Pequeña Central Hidroeléctrica El Limón 1","2022-07-17T17:26:38",44759.7268287037,19.899999999999999,"PCH","Hispania 44 kV","SC_2301","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-9.9610000000000003]
["SC_1979_A1","HIDROMONOS","2022-08-30T08:20:00",44803.347222222219,9.9,"PCH","Santa Isabel 44","SC_1979","2027-06-30","2027-06-30","NO","NO","ANTIOQUIA","SI",0,-18.25]
["SC_1979_A2","HIDROMONOS","2022-08-30T08:20:00",44803.347222222219,9.9,"PCH","Tigre 44","SC_1979","2027-06-30","2027-12-31","NO","NO","ANTIOQUIA","SI",0,-13.24]
["SC_1389_A1","PCH LA JOYA","2022-07-16T19:38:13",44758.818206018514,3,"PCH","Andes 13.2","SC_1389","2025-12-30","2025-12-30","NO","NO","ANTIOQUIA","SI",0,-0.15187800000000001]
["SC_1389_A2","PCH LA JOYA","2022-07-16T19:38:13",44758.818206018514,3,"PCH","Andes 13.2","SC_1389","2025-12-30","2025-12-01","NO","NO","ANTIOQUIA","SI",0,-0.12895499999999999]
["SC_1529_A1","PCH CHURIMO_6MW","2022-07-17T22:46:12",44759.948749999996,6,"PCH","Guatape 13.2","SC_1529","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-1.036]
["SC_2215_A1","Pequeña Central Hidroeléctrica Colibrí","2022-07-15T09:30:13",44757.395983796298,13.69,"PCH","San Lorenzo 110","SC_2215","2026-12-31","2026-12-31","NO","SI","ANTIOQUIA","SI",9409.9,-3.7370000000000001]
["SC_2215_A2","Pequeña Central Hidroeléctrica Colibrí","2022-07-15T09:30:13",44757.395983796298,13.69,"PCH","Santuario 1 44","SC_2215","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-3.6869999999999998]
["SC_2226_A1","PCH Argelia","2022-08-30T11:42:00",44803.487500000003,13.6,"PCH","Sonsón 44","SC_2226","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-1.48]
["SC_2226_A2","PCH Argelia","2022-08-30T11:42:00",44803.487500000003,13.6,"PCH","Sonson 110","SC_2226","2026-12-31","2026-06-30","NO","NO","ANTIOQUIA","SI",0,-1.6]
["SC_1980_A1","HIDROLIMON","2022-08-30T08:21:00",44803.347916666666,1.6,"PCH","El Limon 13.2","SC_1980","2026-06-30","2026-06-30","NO","NO","ANTIOQUIA","SI",0,-0.96]
["SC_1980_A2","HIDROLIMON","2022-08-30T08:21:00",44803.347916666666,1.6,"PCH","El Limon 44","SC_1980","2026-06-30","2025-12-31","NO","NO","ANTIOQUIA","SI",0,-0.96]
["SC_2231_A1","La Paloma III 13,45 MW","2022-08-30T14:37:00",44803.609027777777,13.45,"PCH","Sonsón 44","SC_2231","2030-12-31","2030-12-31","NO","NO","ANTIOQUIA","SI",0,-1.45]
["SC_2231_A2","La Paloma III 13,45 MW","2022-08-30T14:37:00",44803.609027777777,13.45,"PCH","Sonson 110","SC_2231","2030-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-1.54]
["SC_2211_A1","PCH Paloma IV 12,7 MW","2022-08-30T09:04:00",44803.37777777778,12.7,"PCH","Sonsón 44","SC_2211","2028-12-31","2028-12-31","NO","NO","ANTIOQUIA","SI",0,-1.4]
["SC_2211_A2","PCH Paloma IV 12,7 MW","2022-08-30T09:04:00",44803.37777777778,12.7,"PCH","Sonson 110","SC_2211","2028-12-31","2026-12-31","NO","NO","ANTIOQUIA","SI",0,-1.5]
["SC_1974_A1","PCH Chilsa","2022-08-30T22:26:00",44803.93472222222,2.0699999999999998,"PCH","La Unión 13.2","SC_1974","2024-07-31","2024-07-31","NO","NO","ANTIOQUIA","SI",0,-0.61729999999999996]
["SC_1974_A2","PCH Chilsa","2022-08-30T22:26:00",44803.93472222222,2.0699999999999998,"PCH","La Ceja 13.2","SC_1974","2024-07-31","2025-12-30","NO","NO","ANTIOQUIA","SI",0,-0.47375]
["SC_12_A1","El Encanto I - 250 MW","2022-04-07T22:35:57",44658.941631944443,250,"Solar FV","Primavera 220","SC_12","2025-12-31","2025-12-31","NO","SI","SANTANDER","NO"," 42930,59",-21.165019999999998]
["SC_677_A1","Arcipreste - 9.9MW","2022-07-01T13:24:11",44743.55846064815,9.9,"Solar FV","Uraba 44","SC_677","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.34]
["SC_771_A1","Parque Solar Fotovoltaico Melgar de 180 MW","2022-07-06T18:11:59",44748.758321759255,180,"Solar FV","La Sierra 220","SC_771","2025-12-31","2025-12-31","NO","NO","BOYACÁ","NO",0,-15.56]
["SC_771_A2","Parque Solar Fotovoltaico Melgar de 180 MW","2022-07-06T18:11:59",44748.758321759255,180,"Solar FV","Expansion","SC_771","2025-12-31","2030-12-31","NO","SI","BOYACÁ","NO",17908.677039999999,-11.27]
["SC_849_A1","Auriga Solar","2022-07-11T10:26:50",44753.435300925921,47,"Solar FV","Apartado 110","SC_849","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-1.82772]
["SC_498_A1","Buenos Aires 165 MW","2022-07-11T10:54:23",44753.454432870371,165,"Solar FV","La Sierra 220","SC_498","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-63.011580000000002]
["SC_870_A1","DSE PUERTO BOYACÁ","2022-07-11T20:15:15",44753.843923611108,90,"Solar FV","Pto Boyaca 110","SC_870","2025-12-31","2025-12-31","NO","NO","BOYACÁ","NO",0,-2.77]
["SC_2312_A1","PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW","2022-07-29T14:25:00",44771.600694444445,9.9,"Solar FV","Malena 44","SC_2312","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-0.14000000000000001]
["SC_2312_A2","PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW","2022-07-29T14:25:00",44771.600694444445,9.9,"Solar FV","Malena 13.2","SC_2312","2026-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.13]
["SC_1010_A1","Turbo Solar 9,9 MW","2022-07-13T14:53:00",44755.620138888888,9.9,"Solar FV","Turbo 13.2","SC_1010","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.63476999999999995]
["SC_1010_A2","Turbo Solar 9,9 MW","2022-07-13T14:53:00",44755.620138888888,9.9,"Solar FV","Turbo 44","SC_1010","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.65437000000000001]
["SC_1016_A1","Apartadó Solar 9,9 MW","2022-07-13T15:26:59",44755.643738425926,9.9,"Solar FV","Apartado 13.2","SC_1016","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.72521000000000002]
["SC_1016_A2","Apartadó Solar 9,9 MW","2022-07-13T15:26:59",44755.643738425926,9.9,"Solar FV","Apartado 44","SC_1016","2025-12-31","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-0.70421999999999996]
["SC_1020_A1","Caucheras Solar 9,9 MW","2022-07-13T15:55:20",44755.663425925923,9.9,"Solar FV","Caucheras 13.2","SC_1020","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.89151999999999998]
["SC_938_A1","Nueva Colonia Solar","2022-07-13T18:52:00",44755.786111111112,9.9,"Solar FV","Nva Colonia 13.2","SC_938","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-1.8581300000000001]
["SC_938_A2","Nueva Colonia Solar","2022-07-13T18:52:00",44755.786111111112,9.9,"Solar FV","Nva Colonia 110","SC_938","2025-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-1.54297]
["SC_1098_A1","Catatumbo Solar 200 MW","2022-07-15T09:27:45",44757.394270833334,20,"Solar FV","Primavera 220","SC_1098","2025-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,13.884]
["SC_1098_A2","Catatumbo Solar 200 MW","2022-07-15T09:27:45",44757.394270833334,20,"Solar FV","Primavera 220","SC_1098","2025-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,15.193]
["SC_655_A1","CH LA DORADA","2022-07-15T15:32:39",44757.647673611107,74,"Hidraulica","Carrieles 110","SC_655","2028-12-31","2028-12-31","NO","NO","ANTIOQUIA","NO",0,-8.6437100000000004]
["SC_655_A2","CH LA DORADA","2022-07-15T15:32:39",44757.647673611107,74,"Hidraulica","Hispania 110","SC_655","2028-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-15.51277]
["SC_1255_A1","El Dorado de 150 MW","2022-07-15T16:16:26",44757.678078703699,150,"Solar FV","Primavera 220","SC_1255","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-11.66]
["SC_1255_A2","El Dorado de 150 MW","2022-07-15T16:16:26",44757.678078703699,150,"Solar FV","Malena 220","SC_1255","2026-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-12.62]
["SC_1011_A1","CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ","2022-07-15T19:23:44",44757.808148148149,50,"Hidraulica","Malena 220","SC_1011","2028-06-30","2028-06-30","NO","NO","ANTIOQUIA","NO",0,-35.96]
["SC_1011_A2","CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ","2022-07-15T19:23:44",44757.808148148149,50,"Hidraulica","Primavera 220","SC_1011","2028-06-30","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-34.01]
["SC_1302_A1","Compostela 200 MW","2022-07-16T08:52:56",44758.370092592588,200,"Solar FV","Malena 220","SC_1302","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-18.2]
["SC_1302_A2","Compostela 200 MW","2022-07-16T08:52:56",44758.370092592588,200,"Solar FV","Primavera 220","SC_1302","2025-12-31","2025-12-29","NO","NO","ANTIOQUIA","NO",0,-16.809999999999999]
["SC_2030_A1","La miranda","2022-07-16T18:55:30",44758.788541666661,16.5,"PCH","Juanes 44","SC_1381","2027-12-31","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-12.10242]
["SC_2030_A2","La miranda","2022-07-16T18:55:30",44758.788541666661,16.5,"PCH","San Carlos 44","SC_1381","2027-12-31","2025-12-01","NO","NO","ANTIOQUIA","NO",0,-12.704853]
["SC_1279_A1","Parque de Generación Perseo de 262MW (entrega 250MW)","2022-07-17T19:35:19",44759.816192129627,250,"Solar FV","Primavera 500","SC_1279","2025-11-27","2025-11-27","NO","NO","SANTANDER","NO",0,30.80986]
["SC_1279_A2","Parque de Generación Perseo de 262MW (entrega 250MW)","2022-07-17T19:35:19",44759.816192129627,250,"Solar FV","Malena 220","SC_1279","2025-11-27","2026-12-31","NO","NO","SANTANDER","NO",0,35.811]
["SC_1515_A1","CIMITARRA - 200 MW","2022-07-18T09:49:20",44760.409259259257,200,"Solar FV","Primavera 220","SC_1515","2027-06-30","2027-06-30","NO","NO","SANTANDER","NO",0,-60.58]
["SC_1515_A2","CIMITARRA - 200 MW","2022-07-18T09:49:20",44760.409259259257,200,"Solar FV","Primavera 500","SC_1515","2027-06-30","2025-12-31","NO","NO","SANTANDER","NO",0,-55.09]
["SC_1368_A1","AES Solar 2_100MW","2022-07-18T14:59:10",44760.624421296292,100,"Solar FV","Primavera 220","SC_1368","2025-12-01","2025-12-01","NO","NO","ANTIOQUIA","NO",0,-1.3630000000000001E-3]
["SC_1370_A1","AES Solar 1_100MW","2022-07-18T14:59:23",44760.624571759261,100,"Solar FV","Primavera 220","SC_1370","2025-12-01","2025-12-01","NO","NO","ANTIOQUIA","NO",0,-1.3630000000000001E-3]
["SC_1368_A2","AES Solar 2_100MW","2022-07-18T14:59:10",44760.624421296292,100,"Solar FV","Malena 220","SC_1368","2025-12-01","2027-09-30","NO","NO","ANTIOQUIA","NO",0,-1.7600000000000001E-3]
["SC_1370_A2","AES Solar 1_100MW","2022-07-18T14:59:23",44760.624571759261,100,"Solar FV","Malena 220","SC_1370","2025-12-01","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-1.7600000000000001E-3]
["SC_1354_A1","Neptuno Solar","2022-07-18T17:15:00",44760.71875,200,"Solar FV","La Sierra 220","SC_1354","2025-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,-2.210464]
["SC_1553_A1","Parque Solar Suvan I","2022-07-18T18:50:26",44760.78502314815,9.9,"Solar FV","Apartado 13.2","SC_1553","2025-06-30","2025-06-30","NO","NO","ANTIOQUIA","NO",0,-0.33]
["SC_1553_A2","Parque Solar Suvan I","2022-07-18T18:50:26",44760.78502314815,9.9,"Solar FV","Apartado 44","SC_1553","2025-06-30","2026-06-30","NO","NO","ANTIOQUIA","NO",0,-0.38]
["SC_1580_A1","Caucasia Solar 9,9 MW","2022-07-18T20:04:14",44760.836273148147,9.9,"Solar FV","Caucasia 44 I","SC_1580","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.95]
["SC_1580_A2","Caucasia Solar 9,9 MW","2022-07-18T20:04:14",44760.836273148147,9.9,"Solar FV","Caucasia 13.2 I","SC_1580","2025-12-31","2027-06-30","NO","NO","ANTIOQUIA","NO",0,-0.96]
["SC_1554_A1","Parque Solar Suvan II","2022-07-18T21:35:10",44760.899421296293,9.9,"Solar FV","Apartado 13.2","SC_1554","2026-06-30","2026-06-30","NO","NO","ANTIOQUIA","NO",0,-0.4]
["SC_1554_A2","Parque Solar Suvan II","2022-07-18T21:35:10",44760.899421296293,9.9,"Solar FV","Apartado 44","SC_1554","2026-06-30","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.43]
["SC_824_A1","EL ENCANTO II 500 MW","2022-05-07T16:22:00",44688.681944444441,500,"Solar FV","Primavera 500","SC_824","2025-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,-41.65578]
["SC_1217_A1","Parque Solar Fotovoltaico Floreo 200 MW","2022-05-16T09:22:00",44697.390277777777,200,"Solar FV","Primavera 500","SC_1217","2026-12-31","2026-12-31","NO","NO","SANTANDER","NO",0,-65.17]
["SC_1217_A2","Parque Solar Fotovoltaico Floreo 200 MW","2022-05-16T09:22:00",44697.390277777777,200,"Solar FV","Primavera 220","SC_1217","2026-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,-74.319999999999993]
["SC_1786_A1","Parque Solar Fotovoltaico Orión 40MW","2022-07-26T09:52:00",44768.411111111112,40,"Solar FV","Pto Boyaca 110","SC_1786","2026-12-31","2026-12-31","NO","NO","BOYACÁ","NO",0,-1.05]
["SC_1839_A1","Carepa Solar","2022-07-28T12:35:00",44770.524305555555,9.9,"Solar FV","Carepa 13.2","SC_1839","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.48754999999999998]
["SC_1839_A2","Carepa Solar","2022-07-28T12:35:00",44770.524305555555,9.9,"Solar FV","Carepa 44","SC_1839","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.49739]
["SC_1844_A1","Huitaca Solar","2022-08-01T12:42:00",44774.529166666667,170,"Solar FV","La Sierra 220","SC_1844","2025-12-31","2025-12-31","NO","NO","SANTANDER","NO",0,14.185]
["SC_1844_A2","Huitaca Solar","2022-08-01T12:42:00",44774.529166666667,170,"Solar FV","Primavera 500","SC_1844","2025-12-31","2026-12-31","NO","NO","SANTANDER","NO",0,19.125]
["SC_2232_A1","Parque Solar Inti II 9,9 MW","2022-08-06T14:39:00",44779.61041666667,9.9,"Solar FV","Caucasia 44 I","SC_2232","2025-12-31","2025-12-31","NO","NO","CÓRDOBA","NO",0,9.36100000000053E-2]
["SC_2232_A2","Parque Solar Inti II 9,9 MW","2022-08-06T14:39:00",44779.61041666667,9.9,"Solar FV","Caucasia 13.2 I","SC_2232","2025-12-31","2026-12-31","NO","NO","CÓRDOBA","NO",0,9.36100000000053E-2]
["SC_1611_A1","GENERACIÓN SOLAR FV QUITASOLES","2022-08-08T11:18:00",44781.470833333333,19.899999999999999,"Solar FV","Bello 110","SC_1611","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,0.26771299999999998]
["SC_1922_A1","Sua Solar 180MW","2022-08-10T16:56:00",44783.705555555556,180,"Solar FV","La Sierra 220","SC_1922","2027-12-31","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-14.61]
["SC_1922_A2","Sua Solar 180MW","2022-08-10T16:56:00",44783.705555555556,180,"Solar FV","La Sierra 110","SC_1922","2027-12-31","2027-06-30","NO","NO","ANTIOQUIA","NO",0,-26.13]
["SC_1848_A1","Coco Hondo_19.9MW","2022-08-11T14:00:00",44784.583333333336,19.899999999999999,"PCH","El Salto (EPM) 220","SC_1848","2027-09-30","2027-09-30","NO","NO","ANTIOQUIA","NO",0,-13.04]
["SC_1848_A2","Coco Hondo_19.9MW","2022-08-11T14:00:00",44784.583333333336,19.899999999999999,"PCH","Guadalupe 220","SC_1848","2027-09-30","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-10.27]
["SC_2168_A1","Parque Solar Fotovoltaico Amber 99,9 MW","2022-08-05T06:07:00",44778.254861111112,99.9,"Solar FV","La Sierra 220","SC_2168","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-6.36]
["SC_2025_A2","BONANZA - 80 MW","2022-06-28T17:13:00",44740.717361111114,80,"Solar FV","El Tecal 115","SC_2025","2026-12-31","2025-12-31","NO","SI","BOYACÁ","NO",14513.78,-5.3]
["SC_1966_A1","Parque Solar Fotovoltaico La Coquera","2022-08-12T22:07:00",44785.921527777777,99.9,"Solar FV","La Sierra 220","SC_1966","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-6.37]
["SC_1916_A1","Batará I 9,9 MW","2022-08-17T14:16:00",44790.594444444447,9.9,"Solar FV","Malena 13.2","SC_1916","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.11]
["SC_1916_A2","Batará I 9,9 MW","2022-08-17T14:16:00",44790.594444444447,9.9,"Solar FV","Malena 44","SC_1916","2025-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.12]
["SC_1993_A1","Tamarino_200MW","2022-08-19T10:54:00",44792.45416666667,200,"Solar FV","La Sierra 220","SC_1993","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-56.097999999999999]
["SC_1993_A2","Tamarino_200MW","2022-08-19T10:54:00",44792.45416666667,200,"Solar FV","San Carlos 220","SC_1993","2026-12-31","2027-06-30","NO","NO","ANTIOQUIA","NO",0,-49.188000000000002]
["SC_2277_A1","Central Hidroeléctrica Esperanza","2022-07-17T17:42:34",44759.737893518519,70,"Hidraulica","Hispania 110","SC_2277","2027-12-31","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-14.61]
["SC_2277_A2","Central Hidroeléctrica Esperanza","2022-07-17T17:42:34",44759.737893518519,70,"Hidraulica","Bolombolo 110","SC_2277","2027-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-15.51]
["SC_2302_A1","Pequeña Central Hidroeléctrica El Limón 2","2022-07-17T17:25:26",44759.725995370369,19.899999999999999,"PCH","Hispania 44 kV","SC_2302","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-9.9610000000000003]
["SC_2163_A1","Monterrey Solar_180MW","2022-08-23T21:31:00",44796.896527777775,180,"Solar FV","La Sierra 220","SC_2163","2027-12-31","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-14.61]
["SC_2163_A2","Monterrey Solar_180MW","2022-08-23T21:31:00",44796.896527777775,180,"Solar FV","La Sierra 110","SC_2163","2027-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-26.137]
["SC_1902_A1","Hydra de 25MW (entrega 19MW)","2022-08-24T19:09:00",44797.79791666667,19,"Solar FV","Apartado 110","SC_1902","2025-12-29","2025-12-29","NO","NO","ANTIOQUIA","NO",0,-1.8327899999999999]
["SC_1902_A2","Hydra de 25MW (entrega 19MW)","2022-08-24T19:09:00",44797.79791666667,19,"Solar FV","Nva Colonia 110","SC_1902","2025-12-29","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-2.1278600000000001]
["SC_2059_A1","PCH La Gema 19,9 MW","2022-08-25T10:24:00",44798.433333333334,19.899999999999999,"PCH","Lagunas 44","SC_2059","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-8.9124800000000004]
["SC_2059_A2","PCH La Gema 19,9 MW","2022-08-25T10:24:00",44798.433333333334,19.899999999999999,"PCH","Paso Ancho 44","SC_2059","2026-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-12.92464]
["SC_1971_A1","Hidrotigre","2022-08-30T22:16:00",44803.927777777775,4.5,"PCH","Amalfi 13.2","SC_1971","2027-06-30","2027-06-30","NO","NO","ANTIOQUIA","NO",0,-4.5599999999999996]
["SC_1971_A2","Hidrotigre","2022-08-30T22:16:00",44803.927777777775,4.5,"PCH","Amalfi 44","SC_1971","2027-06-30","2027-12-31","NO","NO","ANTIOQUIA","NO",0,-4.57]
["SC_2317_A1","PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW","2022-07-29T11:32:00",44771.480555555558,9.9,"Solar FV","Malena 44","SC_2317","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-0.14000000000000001]
["SC_2317_A2","PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW","2022-07-29T11:32:00",44771.480555555558,9.9,"Solar FV","Malena 13.2","SC_2317","2026-12-31","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-0.13]
["SC_2324_A1","PARQUE SOLAR LAS ACACIAS DE 278MW","2022-07-18T12:21:17",44760.514780092592,278,"Solar FV","Primavera 220","SC_1625","2026-12-31","2026-12-31","NO","NO","SANTANDER","NO",0,-2.573]
["SC_2324_A2","PARQUE SOLAR LAS ACACIAS DE 278MW","2022-07-18T12:21:17",44760.514780092592,278,"Solar FV","Primavera 500","SC_1625","2026-12-31","2025-11-27","NO","NO","SANTANDER","NO",0,2.048]
["SC_2328_A1","Los Pinos 180 MW","2022-07-18T19:26:11",44760.809849537036,180,"Solar FV","La Sierra 220","SC_2328","2026-12-31","2026-12-31","NO","NO","BOYACÁ","NO",0,-14.61]
["SC_2329_A1","Los Pinos 180 MW","2022-07-18T18:21:49",44760.765150462961,180,"Solar FV","La Sierra 220","SC_2329","2026-12-31","2026-12-31","NO","NO","BOYACÁ","NO",0,-14.61]
["SC_2148_A1","PCH Calichal","2022-07-18T08:39:00",44760.36041666667,7.17,"PCH","Dabeiba (Lagunas) 44","SC_2148","2026-12-31","2026-12-31","NO","NO","ANTIOQUIA","NO",0,-3.22]
["SC_1329_A3","Minavieja","2022-07-15T16:53:26",44757.703773148147,13.7,"PCH","Guadalupe 44","SC_1329","2027-06-30","2027-06-30","NO","NO","ANTIOQUIA","SI",0,-7.0860000000000003]
["SC_1848_A3","Coco Hondo_19.9MW","2022-08-11T14:00:00",44784.583333333336,19.899999999999999,"PCH","Guadalupe 44","SC_1848","2027-09-30","2025-12-31","NO","NO","ANTIOQUIA","NO",0,-10.28]
["SC_1938_A1","Autogenerador CELSIA Solar Cenit Vasconia 0 MW","2022-08-17T08:09:00",44790.339583333334,0,"Solar FV","Vasconia 110","SC_1938","2023-12-31","2023-12-31","NO","NO","BOYACÁ","SI",0,0]

{"sheet":"IT-TA","index":3,"n_rows":107,"n_cols":10,"rows_kept":107,"cut":false,"hidden":false,"merged":[]}
[null,"Codigo","Nombre","Capacidad","Licencia Ambiental obtenida","Año de entrada","P","Total",null,"Año de Referencia"]
[null,{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!N2),\"\",InfoPro!N2)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$J$2)","v":4},{"$f":"IF(E2=\"SI\",100,IF(E2=\"NO\",0,\"\"))","v":100},{"$f":"IF(G2=\"\",\"\",(G2))","v":100},null,2023]
[null,{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!N3),\"\",InfoPro!N3)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$J$2)","v":4},{"$f":"IF(E3=\"SI\",100,IF(E3=\"NO\",0,\"\"))","v":100},{"$f":"IF(G3=\"\",\"\",(G3))","v":100}]
[null,{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!N4),\"\",InfoPro!N4)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$J$2)","v":4},{"$f":"IF(E4=\"SI\",100,IF(E4=\"NO\",0,\"\"))","v":100},100]
[null,{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N5),\"\",InfoPro!N5)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N6),\"\",InfoPro!N6)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$J$2)","v":4},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N7),\"\",InfoPro!N7)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$J$2)","v":4},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!N8),\"\",InfoPro!N8)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$J$2)","v":2},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!N9),\"\",InfoPro!N9)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$J$2)","v":2},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!N10),\"\",InfoPro!N10)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!N11),\"\",InfoPro!N11)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$J$2)","v":3},{"$f":"IF(E11=\"SI\",100,IF(E11=\"NO\",0,\"\"))","v":100},{"$f":"IF(G11=\"\",\"\",(G11))","v":100}]
[null,{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!N12),\"\",InfoPro!N12)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!N13),\"\",InfoPro!N13)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!N14),\"\",InfoPro!N14)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!N15),\"\",InfoPro!N15)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!N16),\"\",InfoPro!N16)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$J$2)","v":3},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!N17),\"\",InfoPro!N17)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$J$2)","v":7},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!N18),\"\",InfoPro!N18)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$J$2)","v":7},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!N19),\"\",InfoPro!N19)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$J$2)","v":5},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!N20),\"\",InfoPro!N20)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$J$2)","v":5},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!N21),\"\",InfoPro!N21)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$J$2)","v":1},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!N22),\"\",InfoPro!N22)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$J$2)","v":1},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!N23),\"\",InfoPro!N23)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N24),\"\",InfoPro!N24)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!N25),\"\",InfoPro!N25)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!N26),\"\",InfoPro!N26)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!N27),\"\",InfoPro!N27)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!N28),\"\",InfoPro!N28)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!N29),\"\",InfoPro!N29)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N30),\"\",InfoPro!N30)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N31),\"\",InfoPro!N31)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N32),\"\",InfoPro!N32)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N33),\"\",InfoPro!N33)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N34),\"\",InfoPro!N34)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N35),\"\",InfoPro!N35)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N36),\"\",InfoPro!N36)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N37),\"\",InfoPro!N37)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N38),\"\",InfoPro!N38)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!N39),\"\",InfoPro!N39)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!N40),\"\",InfoPro!N40)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!N41),\"\",InfoPro!N41)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!N42),\"\",InfoPro!N42)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!N43),\"\",InfoPro!N43)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!N44),\"\",InfoPro!N44)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!N45),\"\",InfoPro!N45)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!N46),\"\",InfoPro!N46)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$J$2)","v":5},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!N47),\"\",InfoPro!N47)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!N48),\"\",InfoPro!N48)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!N49),\"\",InfoPro!N49)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!N50),\"\",InfoPro!N50)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!N51),\"\",InfoPro!N51)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!N52),\"\",InfoPro!N52)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!N53),\"\",InfoPro!N53)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!N54),\"\",InfoPro!N54)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!N55),\"\",InfoPro!N55)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!N56),\"\",InfoPro!N56)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!N57),\"\",InfoPro!N57)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!N58),\"\",InfoPro!N58)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!N59),\"\",InfoPro!N59)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N60),\"\",InfoPro!N60)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N61),\"\",InfoPro!N61)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N62),\"\",InfoPro!N62)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N63),\"\",InfoPro!N63)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N64),\"\",InfoPro!N64)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N65),\"\",InfoPro!N65)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!N66),\"\",InfoPro!N66)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!N67),\"\",InfoPro!N67)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$J$2)","v":3},{"$f":"IF(E67=\"SI\",100,IF(E67=\"NO\",0,\"\"))","v":0},{"$f":"IF(G67=\"\",\"\",(G67))","v":0}]
[null,{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!N68),\"\",InfoPro!N68)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!N69),\"\",InfoPro!N69)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N70),\"\",InfoPro!N70)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N71),\"\",InfoPro!N71)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!N72),\"\",InfoPro!N72)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!N73),\"\",InfoPro!N73)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N74),\"\",InfoPro!N74)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N75),\"\",InfoPro!N75)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N76),\"\",InfoPro!N76)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!N77),\"\",InfoPro!N77)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!N78),\"\",InfoPro!N78)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N79),\"\",InfoPro!N79)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N80),\"\",InfoPro!N80)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N81),\"\",InfoPro!N81)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!N82),\"\",InfoPro!N82)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!N83),\"\",InfoPro!N83)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N84),\"\",InfoPro!N84)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N85),\"\",InfoPro!N85)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!N86),\"\",InfoPro!N86)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!N87),\"\",InfoPro!N87)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!N88),\"\",InfoPro!N88)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!N89),\"\",InfoPro!N89)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N90),\"\",InfoPro!N90)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!N91),\"\",InfoPro!N91)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!N92),\"\",InfoPro!N92)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!N93),\"\",InfoPro!N93)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!N94),\"\",InfoPro!N94)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$J$2)","v":2},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N95),\"\",InfoPro!N95)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N96),\"\",InfoPro!N96)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!N97),\"\",InfoPro!N97)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!N98),\"\",InfoPro!N98)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$J$2)","v":4},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N99),\"\",InfoPro!N99)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!N100),\"\",InfoPro!N100)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!N101),\"\",InfoPro!N101)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$J$2)","v":3},{"$f":"IF(E101=\"SI\",100,IF(E101=\"NO\",0,\"\"))","v":0},{"$f":"IF(G101=\"\",\"\",(G101))","v":0}]
[null,{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!N102),\"\",InfoPro!N102)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!N103),\"\",InfoPro!N103)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!N104),\"\",InfoPro!N104)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!N105),\"\",InfoPro!N105)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$J$2)","v":3},0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!N106),\"\",InfoPro!N106)","v":"SI"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$J$2)","v":4},100,100]
[null,{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!N107),\"\",InfoPro!N107)","v":"NO"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$J$2)","v":4},0,0]

{"sheet":"EC-RE","index":4,"n_rows":114,"n_cols":26,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Factor emisiones sistema",0.12728300000000001,"Ton/MWh",null,"Año de Referencia",2023]
[null,"Tasa de descuento",0.11799999999999999,null,null,"Mínimo",{"$f":"MIN(Z9:Z305)","v":534412.86087410641}]
[null,"Costo emisiones Ton",91.94,"USD/Ton"]
[null,"TRM",4070,"COP/USD"]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","tipo","Año de entrada","FP","Factor emisiones","Produccion media/a MWh/a","Emisiones evitadas Ton/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","(Beneficio)/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$3)","v":4},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":64806.479999999996},{"$f":"IF(H9=\"\",\"\",+H9*($C$3-G9))","v":8248.7631938399991},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$I9*$C$5)","v":485429.45077341195},{"$f":"IF($I9=\"\",\"\",(1/(1+$C$4)^(K$7+$E9))*$I9*$C$5)","v":434194.49979732733},388367.17334286886,347376.72034245875,310712.63000219926,277918.27370500832,248585.21798301279,222348.13773078076,198880.2663066017,177889.32585563662,159113.8871696213,142320.11374742517,127298.849505747,113863.01386918337,101845.27179712286,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9)*$C$6)","v":15206101325.948614},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":1109934.4033539135}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$3)","v":4},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C10=\"\",\"\",+C10*F10*24*365)","v":64806.479999999996},{"$f":"IF(H10=\"\",\"\",+H10*($C$3-G10))","v":8248.7631938399991},485429.45077341195,434194.49979732733,388367.17334286886,347376.72034245875,310712.63000219926,277918.27370500832,248585.21798301279,222348.13773078076,198880.2663066017,177889.32585563662,159113.8871696213,142320.11374742517,127298.849505747,113863.01386918337,101845.27179712286,{"$f":"IF(X10=\"\",\"\",SUM(J10:X10)*$C$6)","v":15206101325.948614},{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":1109934.4033539135}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$3)","v":4},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C11=\"\",\"\",+C11*F11*24*365)","v":9460.8000000000011},1204.1990064000001,70865.613251593008,63386.058364573357,56695.937714287436,50711.929977001295,45359.508029518147,40572.010759855235,36289.81284423545,32459.582150478946,29033.615519211937,25969.244650457906,23228.30469629509,20776.658941229958,18583.773650474017,16622.337791121663,14867.922890090935,2219868806.7078276,1109934.4033539137]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,788316.16837204562,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,24694042592.698532,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":4},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$G$13,6,FALSE))","v":0},46830.960000000014,5960.7850816800019,350784.78559538542,313760.98890463816,280644.89168572286,251024.05338615645,224529.56474611489,200831.45326128346,179634.5735789655,160674.93164487081,143716.39682009912,128547.76101976667,114980.10824666072,102844.4617590883,91989.679569846397,82280.572066052249,73596.218305950126,10988350593.203749,1109934.4033539139]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":4},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$G$13,6,FALSE))","v":0},46830.960000000014,5960.7850816800019,350784.78559538542,313760.98890463816,280644.89168572286,251024.05338615645,224529.56474611489,200831.45326128346,179634.5735789655,160674.93164487081,143716.39682009912,128547.76101976667,114980.10824666072,102844.4617590883,91989.679569846397,82280.572066052249,73596.218305950126,10988350593.203749,1109934.4033539139]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$G$13,6,FALSE))","v":0},14191.2,1806.2985096000002,132864.94616682618,118841.63342292146,106298.4198773895,95079.087546860042,85043.906571431158,76067.894965501939,68039.262044277231,60858.016139782856,54434.719266353168,48689.373225718417,43550.423278817907,38953.866975686862,34842.457044442628,31164.988411844934,27875.660475711025,4162000947.5332108,1387333.6491777368]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$G$13,6,FALSE))","v":0},14191.2,1806.2985096000002,132864.94616682618,118841.63342292146,106298.4198773895,95079.087546860042,85043.906571431158,76067.894965501939,68039.262044277231,60858.016139782856,54434.719266353168,48689.373225718417,43550.423278817907,38953.866975686862,34842.457044442628,31164.988411844934,27875.660475711025,4162000947.5332108,1387333.6491777368]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$G$13,6,FALSE))","v":0},28382.400000000001,3612.5970192000004,237683.26684584291,212596.83975477901,190158.17509372008,170087.81314286232,152135.78993100388,136078.52408855446,121716.03227956571,108869.43853270634,97378.746451436833,87100.846557635814,77907.733951373724,69684.914088885256,62329.976823689867,55751.320951422051,49867.013373364993,7445439977.6980524,1240906.6629496755]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":3},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$G$13,6,FALSE))","v":0},64759.175999999992,8242.7421988079986,542313.98718659813,485075.12270715396,433877.56950550451,388083.69365429733,347123.16069257376,310485.83246205165,277715.41365120903,248403.76891879155,222185.83982002831,198735.09822900567,177759.47963238432,158997.74564613984,142216.230452719,127205.93063749462,113779.90218022776,16988012215.781052,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$G$13,6,FALSE))","v":0},64759.175999999992,8242.7421988079986,{"$f":"IF($I19=\"\",\"\",(1/(1+$C$4)^(J$7+$E19))*$I19*$C$5)","v":542313.98718659813},485075.12270715396,433877.56950550451,388083.69365429733,347123.16069257376,310485.83246205165,277715.41365120903,248403.76891879155,222185.83982002831,198735.09822900567,177759.47963238432,158997.74564613984,142216.230452719,127205.93063749462,113779.90218022776,16988012215.781052,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$G$13,6,FALSE))","v":0},64333.440000000002,8188.5532435200012,538748.73818391061,481886.17011083249,431025.19687909883,385532.37645715458,344841.12384360877,308444.65460072341,275889.6731670156,246770.72734080107,220725.15862325684,197428.58553064117,176590.86362311378,157952.47193480658,141281.28080036372,126369.66082322333,113031.89697962732,16876330616.115582,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$G$13,6,FALSE))","v":0},64333.440000000002,8188.5532435200012,538748.73818391061,481886.17011083249,431025.19687909883,385532.37645715458,344841.12384360877,308444.65460072341,275889.6731670156,246770.72734080107,220725.15862325684,197428.58553064117,176590.86362311378,157952.47193480658,141281.28080036372,126369.66082322333,113031.89697962732,16876330616.115582,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$3)","v":3},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$G$13,6,FALSE))","v":0},7568.6400000000012,963.35920512000018,63382.204492224788,56692.490601274403,50708.846691658684,45356.750171429951,40569.543981601033,36287.606423614525,32457.608607884191,29031.850275388362,25967.665720383156,23226.892415369552,20775.395720366327,18582.643757036072,16621.327152983966,14867.018920379214,13297.87023289733,1985450660.719481,1240906.6629496757]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":3},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$G$13,6,FALSE))","v":0},7568.6400000000012,963.35920512000018,63382.204492224788,56692.490601274403,50708.846691658684,45356.750171429951,40569.543981601033,36287.606423614525,32457.608607884191,29031.850275388362,25967.665720383156,23226.892415369552,20775.395720366327,18582.643757036072,16621.327152983966,14867.018920379214,13297.87023289733,1985450660.719481,1240906.6629496757]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":7},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$G$13,6,FALSE))","v":0},63623.880000000005,8098.2383180400011,341037.72909533366,305042.69149850955,272846.77236002649,244048.99137748341,218290.68996197093,195251.0643667003,174643.17027432943,156210.34908258446,139723.03137977145,124975.87779943776,111785.22164529319,99986.781435861529,89433.61488001929,79994.288801448361,71551.242219542386,10683023570.845734,794276.84541603969]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":7},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$G$13,6,FALSE))","v":0},63623.880000000005,8098.2383180400011,341037.72909533366,305042.69149850955,272846.77236002649,244048.99137748341,218290.68996197093,195251.0643667003,174643.17027432943,156210.34908258446,139723.03137977145,124975.87779943776,111785.22164529319,99986.781435861529,89433.61488001929,79994.288801448361,71551.242219542386,10683023570.845734,794276.84541603969]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":5},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$G$13,6,FALSE))","v":0},60076.079999999994,7646.6636906399999,402501.47061504069,360019.20448572515,322020.75535395817,288032.87598744023,257632.26832508069,230440.31156089506,206118.34665554127,184363.45854699577,164904.70353040769,147499.73482147377,131931.78427681021,118006.96268050998,105551.84497362254,94411.310352077417,84446.610332806304,12608378284.968422,992785.69172979705]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":5},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$G$13,6,FALSE))","v":0},60076.079999999994,7646.6636906399999,402501.47061504069,360019.20448572515,322020.75535395817,288032.87598744023,257632.26832508069,230440.31156089506,206118.34665554127,184363.45854699577,164904.70353040769,147499.73482147377,131931.78427681021,118006.96268050998,105551.84497362254,94411.310352077417,84446.610332806304,12608378284.968422,992785.69172979705]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$3)","v":1},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$G$13,6,FALSE))","v":0},9791.9279999999999,1246.345971624,102494.67677201303,91676.812855110038,82000.727061815793,73345.909715398753,65604.570407333405,58680.295534287485,52486.847526196325,46947.090810551279,41992.031136450169,37559.956293783689,33595.667525745703,30049.792062384349,26878.168213223926,24041.295360665416,21503.842004173002,3210650770.9460683,1551039.0197807094]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$3)","v":1},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$G$13,6,FALSE))","v":0},9791.9279999999999,1246.345971624,{"$f":"IF($I29=\"\",\"\",(1/(1+$C$4)^(J$7+$E29))*$I29*$C$5)","v":102494.67677201303},91676.812855110038,82000.727061815793,73345.909715398753,65604.570407333405,58680.295534287485,52486.847526196325,46947.090810551279,41992.031136450169,37559.956293783689,33595.667525745703,30049.792062384349,26878.168213223926,24041.295360665416,21503.842004173002,3210650770.9460683,1551039.0197807094]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":2},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$G$13,6,FALSE))","v":0},569400,72474.940199999997,5331000.9264467284,4768337.1435122797,4265060.0568088377,3814901.6608308027,3412255.5105821136,3052106.896763966,2729970.3906654436,2441833.980917213,2184109.106366022,1953585.9627603064,1747393.5266192367,1562963.7984071886,1397999.8196844263,1250447.0659073582,1118467.8585933435,166993865178.80157,667975.46071520634]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$G$3)","v":2},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$G$3)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3838320.6670416449,3433202.7433288423,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,120235582928.73721,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3838320.6670416449,3433202.7433288423,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,120235582928.73721,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$G$13,6,FALSE))","v":0},107047.20000000001,13625.288757600003,1002228.1741719851,896447.38298030884,801831.29068006168,717201.51223619119,641504.0359894376,573796.09659162571,513234.43344510358,459064.78841243609,410612.51199681225,367274.16099893773,328509.98300441657,293837.19410055148,262823.96610067226,235084.04839058343,210271.95741554862,31394846653.614712,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":3},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$G$13,6,FALSE))","v":0},375803.99999999994,47833.460531999997,3147102.5147181046,2814939.637493833,2517835.0961483298,2252088.6369841951,2014390.5518642175,1801780.4578391928,1611610.4274053604,1441512.0102015745,1289366.7354218024,1153279.727568696,1031556.1069487444,922679.88099172141,825295.0634988565,738188.78667160671,660276.1955917771,98583140445.446426,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":2},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$G$13,6,FALSE))","v":0},204984,26090.978472000003,1919160.3335208225,1716601.3716644212,1535421.6204511817,1373364.5978990893,1228411.983809561,1098758.4828350279,982789.3406395599,879060.23313019669,786279.27829176816,703290.94659371045,629061.66958292527,562666.96742658794,503279.93508639355,450160.94372664898,402648.42909360369,60117791464.368607,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":2},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,{"$f":"IF($I39=\"\",\"\",(1/(1+$C$4)^(J$7+$E39))*$I39*$C$5)","v":211107.63668729048},188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C41=\"\",\"\",+C41*F41*24*365)","v":22548.240000000005},{"$f":"IF(H41=\"\",\"\",+H41*($C$3-G41))","v":2870.0076319200007},211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$3)","v":2},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":2},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$G$13,6,FALSE))","v":0},45552.000000000007,5797.9952160000012,426480.07411573833,381466.97148098255,341204.80454470706,305192.13286646432,272980.4408465692,244168.55174111735,218397.63125323557,195346.71847337708,174728.72850928182,156286.87702082456,139791.48212953898,125037.10387257511,111839.98557475413,100035.76527258869,89477.428687467502,13359509214.304136,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":2},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$G$13,6,FALSE))","v":0},45552.000000000007,5797.9952160000012,426480.07411573833,381466.97148098255,341204.80454470706,305192.13286646432,272980.4408465692,244168.55174111735,218397.63125323557,195346.71847337708,174728.72850928182,156286.87702082456,139791.48212953898,125037.10387257511,111839.98557475413,100035.76527258869,89477.428687467502,13359509214.304136,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":5},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$G$13,6,FALSE))","v":0},388943.99999999994,49505.959151999996,2605871.2883213484,2330832.994920705,2084823.787943386,1864779.774546857,1667960.4423496039,1491914.5280407905,1334449.4884085786,1193604.1935676015,1067624.5022966026,954941.41529213113,854151.53425056476,763999.58340837609,683362.77585722378,611236.82992596051,546723.46147223667,81629045764.450012,1103095.2130331083]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":5},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$G$13,6,FALSE))","v":0},388943.99999999994,49505.959151999996,{"$f":"IF($I49=\"\",\"\",(1/(1+$C$4)^(J$7+$E49))*$I49*$C$5)","v":2605871.2883213484},2330832.994920705,2084823.787943386,1864779.774546857,1667960.4423496039,1491914.5280407905,1334449.4884085786,1193604.1935676015,1067624.5022966026,954941.41529213113,854151.53425056476,763999.58340837609,683362.77585722378,611236.82992596051,546723.46147223667,81629045764.450012,1103095.2130331083]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$3)","v":3},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$G$13,6,FALSE))","v":0},341640,43484.964120000004,2861002.2861073683,2559036.0340853026,2288940.9964984823,2047353.3063492686,1831264.13805838,1637982.2343992665,1465100.3885503279,1310465.4638196134,1172151.5776561841,1048436.1159715421,937778.27904431324,838799.89181065594,750268.23954441503,671080.71515600616,600251.08690161561,89621036768.587662,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$3)","v":3},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$G$13,6,FALSE))","v":0},341640,43484.964120000004,2861002.2861073683,2559036.0340853026,2288940.9964984823,2047353.3063492686,1831264.13805838,1637982.2343992665,1465100.3885503279,1310465.4638196134,1172151.5776561841,1048436.1159715421,937778.27904431324,838799.89181065594,750268.23954441503,671080.71515600616,600251.08690161561,89621036768.587662,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$3)","v":5},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$G$13,6,FALSE))","v":0},262800,33449.972399999999,1760723.8434603708,1574887.1587302065,1408664.721583369,1259986.3341532818,1127000.2988848675,1008050.356784318,901655.05973552621,806489.31997810921,721367.90695716394,645230.68600819679,577129.41503416537,516215.93473538931,461731.60530893505,412997.85805808142,369407.7442379978,55154760651.655411,1103095.2130331083]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":5},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$G$13,6,FALSE))","v":0},262800,33449.972399999999,1760723.8434603708,1574887.1587302065,1408664.721583369,1259986.3341532818,1127000.2988848675,1008050.356784318,901655.05973552621,806489.31997810921,721367.90695716394,645230.68600819679,577129.41503416537,516215.93473538931,461731.60530893505,412997.85805808142,369407.7442379978,55154760651.655411,1103095.2130331083]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$3)","v":2},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,4264800.7411573827,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,133595092143.04129,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$3)","v":2},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,4264800.7411573827,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,133595092143.04129,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$G$13,6,FALSE))","v":0},78051.600000000006,9934.6418028000007,584641.3093256423,522934.98150773009,467741.48614287126,418373.42231026065,374215.94124352472,334719.08876880567,299390.95596494246,267791.55274145131,239527.32803349846,214246.26836627771,191633.51374443449,171407.43626514712,153316.13261641064,137134.28677675372,122660.36384325019,18313917655.339573,1109934.4033539135]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$G$13,6,FALSE))","v":0},78051.600000000006,9934.6418028000007,584641.3093256423,522934.98150773009,467741.48614287126,418373.42231026065,374215.94124352472,334719.08876880567,299390.95596494246,267791.55274145131,239527.32803349846,214246.26836627771,191633.51374443449,171407.43626514712,153316.13261641064,137134.28677675372,122660.36384325019,18313917655.339573,1109934.4033539135]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":2},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$G$13,6,FALSE))","v":0},569400,72474.940199999997,5331000.9264467284,4768337.1435122797,4265060.0568088377,3814901.6608308027,3412255.5105821136,3052106.896763966,2729970.3906654436,2441833.980917213,2184109.106366022,1953585.9627603064,1747393.5266192367,1562963.7984071886,1397999.8196844263,1250447.0659073582,1118467.8585933435,166993865178.80157,667975.46071520634]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$3)","v":2},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$G$13,6,FALSE))","v":0},569400,72474.940199999997,{"$f":"IF($I59=\"\",\"\",(1/(1+$C$4)^(J$7+$E59))*$I59*$C$5)","v":5331000.9264467284},4768337.1435122797,4265060.0568088377,3814901.6608308027,3412255.5105821136,3052106.896763966,2729970.3906654436,2441833.980917213,2184109.106366022,1953585.9627603064,1747393.5266192367,1562963.7984071886,1397999.8196844263,1250447.0659073582,1118467.8585933435,166993865178.80157,667975.46071520634]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$3)","v":4},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,715862.95396734111,106882572174.82129,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$3)","v":4},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,715862.95396734111,106882572174.82129,534412.86087410641]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$3)","v":2},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":2},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":2},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$3)","v":2},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$G$13,6,FALSE))","v":0},227760,28989.97608,2132400.3705786914,1907334.8574049121,1706024.0227235351,1525960.6643323214,1364902.2042328457,1220842.7587055864,1091988.1562661775,976733.59236688516,873643.64254640893,781434.38510412257,698957.41064769472,625185.51936287549,559199.92787377059,500178.82636294333,447387.14343733742,66797546071.520645,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$3)","v":2},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,4264800.7411573827,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,133595092143.04129,667975.46071520646]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$3)","v":2},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$3)","v":2},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$3)","v":2},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,{"$f":"IF($I69=\"\",\"\",(1/(1+$C$4)^(J$7+$E69))*$I69*$C$5)","v":211107.63668729048},188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$3)","v":2},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$3)","v":3},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$3)","v":3},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$G$3)","v":2},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C73=\"\",\"\",+C73*F73*24*365)","v":1138800},{"$f":"IF(H73=\"\",\"\",+H73*($C$3-G73))","v":144949.88039999999},10662001.852893457,9536674.2870245595,8530120.1136176754,7629803.3216616055,6824511.0211642273,6104213.7935279319,5459940.7813308872,4883667.961834426,4368218.212732044,3907171.9255206129,3494787.0532384734,3125927.5968143772,2795999.6393688526,2500894.1318147164,2236935.717186687,333987730357.60315,667975.46071520634]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$3)","v":3},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,{"$f":"IF(X74=\"\",\"\",SUM(J74:X74)*$C$6)","v":119494715691.45018},{"$f":"IF(C74=0,0,IF(Y74=\"\",\"\",Y74/(C74*1000)))","v":597473.57845725096}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$3)","v":3},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,119494715691.45018,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$3)","v":3},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$G$13,6,FALSE))","v":0},91104.000000000015,11595.990432000002,762933.94296196511,682409.60908941412,610384.26573292864,545960.88169313839,488337.1034822347,436795.26250647113,390693.43694675417,349457.45701856364,312573.75404164911,279582.96425907797,250074.20774515023,223679.97114950826,200071.53054517737,178954.857374935,160066.95650709752,23898943138.290051,597473.57845725131]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$G$13,6,FALSE))","v":0},387192.00000000006,49282.959336000007,{"$f":"IF($I79=\"\",\"\",(1/(1+$C$4)^(J$7+$E79))*$I79*$C$5)","v":3625080.6299837758},3242469.2575883511,2900240.8386300104,2594133.1293649469,2320333.7471958376,2075432.6897994974,1856379.8656525023,1660447.107023705,1485194.1923288954,1328438.4546770088,1188227.5981010811,1062815.3829168885,950639.87738541025,850304.00481700373,760558.14384347363,113555828321.58514,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$3)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$G$13,6,FALSE))","v":0},387192.00000000006,49282.959336000007,3625080.6299837758,3242469.2575883511,2900240.8386300104,2594133.1293649469,2320333.7471958376,2075432.6897994974,1856379.8656525023,1660447.107023705,1485194.1923288954,1328438.4546770088,1188227.5981010811,1062815.3829168885,950639.87738541025,850304.00481700373,760558.14384347363,113555828321.58514,667975.46071520669]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$3)","v":2},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$3)","v":2},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$3)","v":2},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$G$13,6,FALSE))","v":0},45324.24,5769.0052399200003,424347.67374515958,379559.63662357756,339498.78052198351,303666.17220213194,271615.53864233627,242947.70898241174,217305.64309696935,194369.98488101017,173855.08486673539,155505.44263572042,139092.52471889125,124411.91835321223,111280.78564688035,99535.58644622573,89030.041544030144,13292711668.232615,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$G$3)","v":4},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,644276.65857060708,96194314957.339188,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$G$3)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,644276.65857060708,96194314957.339188,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,147935.83275640474,22087694626.742874,1109934.4033539132]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$3)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,147935.83275640474,22087694626.742874,1109934.4033539132]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$3)","v":2},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,2130267.9702081131,1905427.5225475074,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,66730748525.449165,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$3)","v":3},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$G$13,6,FALSE))","v":0},182208.00000000003,23191.980864000005,{"$f":"IF($I89=\"\",\"\",(1/(1+$C$4)^(J$7+$E89))*$I89*$C$5)","v":1525867.8859239302},1364819.2181788282,1220768.5314658573,1091921.7633862768,976674.2069644694,873590.52501294226,781386.87389350834,698914.91403712728,625147.50808329822,559165.92851815594,500148.41549030045,447359.94229901652,400143.06109035475,357909.71474987001,320133.91301419504,47797886276.580101,597473.57845725131]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$3)","v":2},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$G$13,6,FALSE))","v":0},227532.24000000002,28960.986103920004,2130267.9702081131,1905427.5225475074,1704317.9987008118,1524434.7036679892,1363537.3020286129,1219621.9159468811,1090896.1681099115,975756.85877451848,872769.99890386255,780652.9507190187,698258.45323704707,624560.33384351269,558640.72794589691,499678.64753658051,446939.75629390014,66730748525.449165,667975.46071520681]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$3)","v":2},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$3)","v":2},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,211107.63668729048,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,6612957061.0805454,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$G$3)","v":3},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,119494715691.45018,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$G$3)","v":3},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$G$13,6,FALSE))","v":0},455520,57979.952160000001,3814669.7148098242,3412048.0454470702,3051921.3286646428,2729804.4084656914,2441685.5174111729,2183976.3125323551,1953467.1847337703,1747287.2850928179,1562868.7702082451,1397914.8212953894,1250371.038725751,1118399.8557475412,1000357.6527258867,894774.28687467484,800334.78253548744,119494715691.45018,597473.57845725096]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$3)","v":4},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C95=\"\",\"\",+C95*F95*24*365)","v":367920},46829.961360000001,2755884.959784172,2465013.380844519,2204842.0222222893,1972130.6102167168,1763980.8678145946,1577800.4184388146,1411270.4994980453,1262317.0836297367,1129085.0479693529,1009915.0697400295,903322.96041147551,807981.18104783155,722702.30862954503,646424.24743250909,578197.00128131395,86328231371.971039,1233260.4481710149]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$3)","v":4},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$G$13,6,FALSE))","v":0},367920,46829.961360000001,2755884.959784172,2465013.380844519,2204842.0222222893,1972130.6102167168,1763980.8678145946,1577800.4184388146,1411270.4994980453,1262317.0836297367,1129085.0479693529,1009915.0697400295,903322.96041147551,807981.18104783155,722702.30862954503,646424.24743250909,578197.00128131395,86328231371.971039,1233260.4481710149]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$3)","v":3},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,788316.16837204562,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,24694042592.698532,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$3)","v":4},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,644276.65857060708,96194314957.339188,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$3)","v":4},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,{"$f":"IF($I99=\"\",\"\",(1/(1+$C$4)^(J$7+$E99))*$I99*$C$5)","v":3070843.2409023633},2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,644276.65857060708,96194314957.339188,534412.86087410664]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$3)","v":2},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$G$13,6,FALSE))","v":0},43274.400000000001,5508.0954552000003,405156.07040995144,362393.62290693336,324144.5643174717,289932.52622314106,259331.41880424067,231960.12415406146,207477.74969057375,185579.38254970819,165992.29208381771,148472.5331697833,132801.90802306199,118785.24867894634,106247.98629601642,95033.977008959235,85003.557253094114,12691533753.588924,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$3)","v":2},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$G$13,6,FALSE))","v":0},43274.400000000001,5508.0954552000003,405156.07040995144,362393.62290693336,324144.5643174717,289932.52622314106,259331.41880424067,231960.12415406146,207477.74969057375,185579.38254970819,165992.29208381771,148472.5331697833,132801.90802306199,118785.24867894634,106247.98629601642,95033.977008959235,85003.557253094114,12691533753.588924,667975.46071520657]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$3)","v":3},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,788316.16837204562,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,24694042592.698532,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$3)","v":3},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,788316.16837204562,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,24694042592.698532,1240906.662949675]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$3)","v":4},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$G$13,6,FALSE))","v":0},21286.800000000003,2709.4477644000003,159447.62981608426,142618.63132029003,127565.85985714674,114101.84244825289,102058.89306641584,91287.024209674288,81652.078899529763,73034.059838577625,65325.63491822686,58430.800463530286,52263.685566663953,46747.482617767397,41813.490713566542,37400.260030023739,33452.8265027046,4994704815.0926104,1109934.4033539135]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$3)","v":4},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$G$13,6,FALSE))","v":0},21286.800000000003,{"$f":"IF(H105=\"\",\"\",+H105*($C$3-G105))","v":2709.4477644000003},159447.62981608426,142618.63132029003,127565.85985714674,114101.84244825289,102058.89306641584,91287.024209674288,81652.078899529763,73034.059838577625,65325.63491822686,58430.800463530286,52263.685566663953,46747.482617767397,41813.490713566542,37400.260030023739,33452.8265027046,4994704815.0926104,1109934.4033539135]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$3)","v":3},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$3)","v":3},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$G$13,6,FALSE))","v":0},22548.240000000005,2870.0076319200007,188826.15088308635,168896.37824963001,151070.10576889984,135125.31821905175,120863.4331118531,108106.82747035159,96696.625644321655,86490.72061209449,77362.004125308173,69196.783654121798,61893.366416924677,55360.792859503294,49517.703809931394,44291.327200296415,39616.571735506637,5914988426.7267857,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$G$3)","v":3},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$G$13,6,FALSE))","v":0},{"$f":"IF(C108=\"\",\"\",+C108*F108*24*365)","v":633172.80000000005},{"$f":"IF(H108=\"\",\"\",+H108*($C$3-G108))","v":80592.133502400015},5302390.9035856565,4742746.7831714284,4242170.6468438534,3794428.1277673114,3393942.8692015307,3035727.0744199743,2715319.3867799412,2428729.3262790171,2172387.5905894614,1943101.6016005913,1738015.743828794,1554575.7994890823,1390497.1372889825,1243736.2587557982,1112465.3477243276,{"$f":"IF(X108=\"\",\"\",SUM(J108:X108)*$C$6)","v":166097654811.11578},{"$f":"IF(C108=0,0,IF(Y108=\"\",\"\",Y108/(C108*1000)))","v":597473.57845725107}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$G$3)","v":3},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$G$13,6,FALSE))","v":0},633172.80000000005,80592.133502400015,5302390.9035856565,4742746.7831714284,4242170.6468438534,3794428.1277673114,3393942.8692015307,3035727.0744199743,2715319.3867799412,2428729.3262790171,2172387.5905894614,1943101.6016005913,1738015.743828794,1554575.7994890823,1390497.1372889825,1243736.2587557982,1112465.3477243276,166097654811.11578,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$3)","v":3},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3433202.7433288423,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,107545244122.30519,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$3)","v":3},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$G$13,6,FALSE))","v":0},409968,52181.956944000005,3433202.7433288423,3070843.2409023633,2746729.1957981787,2456823.967619122,2197516.9656700557,1965578.6812791198,1758120.4662603934,1572558.5565835363,1406581.8931874209,1258123.3391658505,1125333.9348531759,1006559.8701727871,900321.88745329797,805296.85818720737,720301.3042819387,107545244122.30519,597473.57845725107]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$3)","v":3},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$G$13,6,FALSE))","v":0},33916.968000000001,4317.0534379440005,284031.50388078229,254053.22350696093,227239.01923699546,203254.93670572047,181802.26896754964,162613.83628582259,145450.65857408103,130098.97904658408,116367.60200946702,104085.51163637478,93099.742071891596,83273.472336217892,74484.322304309389,66622.828536949353,59591.080981171166,8897300773.3491726,1240906.6629496755]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$3)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$G$13,6,FALSE))","v":0},64806.479999999996,8248.7631938399991,485429.45077341195,434194.49979732733,388367.17334286886,347376.72034245875,310712.63000219926,277918.27370500832,248585.21798301279,222348.13773078076,198880.2663066017,177889.32585563662,159113.8871696213,142320.11374742517,127298.849505747,113863.01386918337,101845.27179712286,15206101325.948614,1109934.4033539135]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$3)","v":4},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$G$13,6,FALSE))","v":0},94134.959999999992,11981.780113679999,705112.85185335029,630691.28072750475,564124.58025715989,504583.7032711627,451327.10489370552,403691.50706055947,361083.63780014263,322972.84239726543,288884.47441615869,258393.98427205614,231121.63172813607,206727.756465238,184908.54782221644,165392.26102166052,147935.83275640474,22087694626.742874,1109934.4033539132]

{"sheet":"EC-RP","index":5,"n_rows":115,"n_cols":26,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Precio promedio de bolsa",192057,"COP/MWh"]
[null,"Tasa de descuento",0.11799999999999999,null,null,"Año de Referencia",null,2023]
[null,null,null,null,null,"Mínimo",null,{"$f":"MIN(Z8:Z311)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Precio de oferta","Desviacion","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$H$3)","v":4},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},{"$f":"IF(B8=\"\",\"\",($C$2-(G8))/$C$2)","v":0.17586706029980684},{"$f":"IF(C8=\"\",\"\",+C8*F8*24*365)","v":64806.479999999996},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$I8*$C$2*$H8)","v":1401089453.1989863},{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(K$6+$E8))*$I8*$C$2*$H8)","v":1253210602.1457839},1120939715.6939032,1002629441.5866756,896806298.37806404,802152324.13064778,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986473,459248586.61884141,410776911.10808712,367421208.50455022,328641510.29029536,{"$f":"IF($I8=\"\",\"\",(1/(1+$C$3)^(X$6+$E8))*$I8*$C$2*$H8)","v":293954839.25786704},{"$f":"IF(X8=\"\",\"\",SUM(J8:X8))","v":10783586181.513561},{"$f":"IF(C8=0,0,IF(Y8=\"\",\"\",Y8/(C8*1000)))","v":787123.07894259575}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$H$3)","v":4},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},{"$f":"IF(B9=\"\",\"\",($C$2-(G9))/$C$2)","v":0.17586706029980684},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":64806.479999999996},1401089453.1989863,1253210602.1457839,1120939715.6939032,1002629441.5866756,896806298.37806404,802152324.13064778,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986473,459248586.61884141,410776911.10808712,367421208.50455022,328641510.29029536,293954839.25786704,{"$f":"IF(X9=\"\",\"\",SUM(J9:X9))","v":10783586181.513561},{"$f":"IF(C9=0,0,IF(Y9=\"\",\"\",Y9/(C9*1000)))","v":787123.07894259575}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$H$3)","v":4},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,9460.8000000000011,204538606.30642137,182950452.86799765,163640834.40786913,146369261.5455001,130920627.50044735,117102529.07016756,104742870.36687617,93687719.469477817,83799391.296491787,74954732.823337927,67043589.287422121,59967432.278552882,53638132.628401496,47976862.816101529,42913115.220126584,1574246157.8851917,{"$f":"IF(C10=0,0,IF(Y10=\"\",\"\",Y10/(C10*1000)))","v":787123.07894259586}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$H$3)","v":3},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2275307910.4132619,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$H$3)","v":4},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,46830.960000000014,1012466101.216786,905604741.69658852,810022130.3189522,724527844.65022564,648057106.12721443,579657518.89732957,518477208.31603712,463754211.37391531,414806986.91763437,371025927.47552276,331865766.97273952,296838789.77883685,265508756.51058748,237485470.93970257,212419920.33962661,7792518481.5316992,787123.07894259586]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$H$3)","v":4},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,46830.960000000014,1012466101.216786,905604741.69658852,810022130.3189522,724527844.65022564,648057106.12721443,579657518.89732957,518477208.31603712,463754211.37391531,414806986.91763437,371025927.47552276,331865766.97273952,296838789.77883685,265508756.51058748,237485470.93970257,212419920.33962661,7792518481.5316992,787123.07894259586]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$H$3)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,14191.2,383486569.42342108,343011242.77586865,306807909.45963204,274425679.30199647,245461251.61180365,219553892.31825015,196380941.250671,175653793.60525134,157114305.55031428,140531579.20421675,125699086.94473767,112432099.23500687,100565383.93113317,89951148.41782932,80457198.942602247,2951532081.9727349,983844.02732424496]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$H$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,14191.2,383486569.42342108,343011242.77586865,306807909.45963204,274425679.30199647,245461251.61180365,219553892.31825015,196380941.250671,175653793.60525134,157114305.55031428,140531579.20421675,125699086.94473767,112432099.23500687,100565383.93113317,89951148.41782932,80457198.942602247,2951532081.9727349,983844.02732424496]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$H$3)","v":3},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,28382.400000000001,686022485.55173731,613615818.91926408,548851358.60399294,490922503.2236073,439107784.6365003,392761882.501342,351307587.21050268,314228611.10062855,281063158.4084335,251398173.88947535,224864198.47001374,201130767.86226633,179902296.83565864,160914397.88520449,143930588.44830453,5280021613.5469313,880003.60225782183]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$H$3)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,64759.175999999992,1565274637.8672135,1400066760.167454,1252295849.8814437,1120121511.5218637,1001897595.2789481,896151695.24056172,801566811.48529696,716964947.66126728,641292439.76857555,573606833.42448616,513065146.17574793,458913368.67240435,410477073.94669437,367153017.84140813,328401625.97621483,12047249314.909584,880003.60225782206]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$H$3)","v":3},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,64759.175999999992,{"$f":"IF($I18=\"\",\"\",(1/(1+$C$3)^(J$6+$E18))*$I18*$C$2*$H18)","v":1565274637.8672135},1400066760.167454,1252295849.8814437,1120121511.5218637,1001897595.2789481,896151695.24056172,801566811.48529696,716964947.66126728,641292439.76857555,573606833.42448616,513065146.17574793,458913368.67240435,410477073.94669437,367153017.84140813,328401625.97621483,12047249314.909584,880003.60225782206]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$H$3)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,64333.440000000002,1554984300.5839376,1390862522.8836653,1244063079.5023842,1112757673.9735098,995310978.50940073,890260267.00304186,796297197.6771394,712251518.49475789,637076492.39244914,569835860.81614411,509692183.19869787,455896407.15447044,407778539.49415958,364739301.87313014,326242667.14949036,11968048990.706379,880003.60225782194]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$H$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,64333.440000000002,1554984300.5839376,1390862522.8836653,1244063079.5023842,1112757673.9735098,995310978.50940073,890260267.00304186,796297197.6771394,712251518.49475789,637076492.39244914,569835860.81614411,509692183.19869787,455896407.15447044,407778539.49415958,364739301.87313014,326242667.14949036,11968048990.706379,880003.60225782194]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$H$3)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,7568.6400000000012,182939329.48046327,163630885.04513711,146360362.29439813,130912667.52629529,117095409.2364001,104736502.00035787,93682023.256134063,83794296.29350093,74950175.575582266,67039513.037193432,59963786.258670337,53634871.429937698,47973945.822842315,42910506.102721207,38381490.252881221,1408005763.6125154,880003.60225782217]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$H$3)","v":3},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,7568.6400000000012,182939329.48046327,163630885.04513711,146360362.29439813,130912667.52629529,117095409.2364001,104736502.00035787,93682023.256134063,83794296.29350093,74950175.575582266,67039513.037193432,59963786.258670337,53634871.429937698,47973945.822842315,42910506.102721207,38381490.252881221,1408005763.6125154,880003.60225782217]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$H$3)","v":7},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,63623.880000000005,984333283.89348817,880441219.94050837,787514507.99687684,704395803.21724224,630049913.43223834,563550906.46890736,504070578.23694748,450868137.95791376,403280982.07326812,360716441.92600006,322644402.43828273,288590699.85535127,258131216.32857904,230886597.78942668,206517529.32864645,7575992220.8836765,563270.79709172319]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$H$3)","v":7},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,63623.880000000005,984333283.89348817,880441219.94050837,787514507.99687684,704395803.21724224,630049913.43223834,563550906.46890736,504070578.23694748,450868137.95791376,403280982.07326812,360716441.92600006,322644402.43828273,288590699.85535127,258131216.32857904,230886597.78942668,206517529.32864645,7575992220.8836765,563270.79709172319]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$H$3)","v":5},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,60076.079999999994,1161735375.7117851,1039119298.4899685,929444810.8139255,831345984.6278404,743601059.59556401,665117226.82966363,594917018.6311841,532126134.7327227,475962553.42819571,425726791.97513032,380793194.96881074,340602142.1903494,304653078.88224459,272498281.64780372,243737282.33256158,8941380234.8577518,704045.68778407492]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$H$3)","v":5},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,60076.079999999994,1161735375.7117851,1039119298.4899685,929444810.8139255,831345984.6278404,743601059.59556401,665117226.82966363,594917018.6311841,532126134.7327227,475962553.42819571,425726791.97513032,380793194.96881074,340602142.1903494,304653078.88224459,272498281.64780372,243737282.33256158,8941380234.8577518,704045.68778407492]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$H$3)","v":1},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,9791.9279999999999,295829209.38461542,264605732.90216047,236677757.51534933,211697457.52714607,189353718.71837756,169368263.6121445,151492185.69959259,135502849.46296299,121201117.58762342,108408870.82971682,96966789.650909528,86732369.991868988,77578148.472154737,69390114.912481874,62066292.408302225,2276870878.6754065,1099937.6225485054]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$H$3)","v":1},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,9791.9279999999999,{"$f":"IF($I28=\"\",\"\",(1/(1+$C$3)^(J$6+$E28))*$I28*$C$2*$H28)","v":295829209.38461542},264605732.90216047,236677757.51534933,211697457.52714607,189353718.71837756,169368263.6121445,151492185.69959259,135502849.46296299,121201117.58762342,108408870.82971682,96966789.650909528,86732369.991868988,77578148.472154737,69390114.912481874,62066292.408302225,2276870878.6754065,1099937.6225485054]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$H$3)","v":2},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,569400,49417723093.564087,44201899010.343552,39536582299.055069,35363669319.369469,31631189015.536198,28292655648.959034,25306489847.011662,22635500757.613297,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.800598,11591490547.227728,10368059523.459503,380347075382.58618,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$H$3)","v":2},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$H$3)","v":2},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,35580760627.36615,31825367287.447361,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,273849894275.46204,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$H$3)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,35580760627.36615,31825367287.447361,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,273849894275.46204,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$H$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,107047.20000000001,9290531941.5900497,8309957013.9445887,7432877472.222353,6648369832.041461,5946663534.9208059,5319019262.0043001,4757620091.2381926,4255474142.4312997,3806327497.7024145,3404586312.7928581,3045247149.1886029,2723834659.381577,2436345849.1785131,2179200222.8788133,1949195190.4103873,71505250171.926208,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$H$3)","v":3},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,375803.99999999994,29173253346.826744,26094144317.376335,23340021750.783848,20876584750.253883,18673152728.312958,16702283299.027693,14939430500.024771,13362639087.678684,11952271098.102585,10690761268.428074,9562398272.2970238,8553129044.9883947,7650383761.1702995,6842919285.4832716,6120679146.2283306,224534051656.98291,1360812.434284745]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$H$3)","v":2},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,204984,17790380313.683075,15912683643.72368,14233169627.659822,12730920954.973007,11387228045.593029,10185356033.625252,9110336344.9241982,8148780272.7407846,7288712229.6429214,6519420598.9650469,5831324328.2334948,5215853603.071104,4665343115.4482155,4172936597.0019822,3732501428.4454212,136924947137.73102,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$H$3)","v":3},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$H$3)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$H$3)","v":2},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,{"$f":"IF($I38=\"\",\"\",(1/(1+$C$3)^(J$6+$E38))*$I38*$C$2*$H38)","v":1956941834.5051382},1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$H$3)","v":2},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$H$3)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,{"$f":"IF(C40=\"\",\"\",+C40*F40*24*365)","v":22548.240000000005},1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$H$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$H$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$H$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$H$3)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$H$3)","v":2},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45552.000000000007,3953417847.4851279,3536151920.8274856,3162926583.9244056,2829093545.5495577,2530495121.2428966,2263412451.9167233,2024519187.7609329,1810840060.6090636,1619713828.8095381,1448760133.1033442,1295849850.7185545,1159078578.4602456,1036742914.5440482,927319243.77821851,829444761.8767606,30427766030.606907,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$H$3)","v":2},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45552.000000000007,3953417847.4851279,3536151920.8274856,3162926583.9244056,2829093545.5495577,2530495121.2428966,2263412451.9167233,2024519187.7609329,1810840060.6090636,1619713828.8095381,1448760133.1033442,1295849850.7185545,1159078578.4602456,1036742914.5440482,927319243.77821851,829444761.8767606,30427766030.606907,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$H$3)","v":5},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,388943.99999999994,7521296395.6843462,6727456525.6568394,6017402974.6483355,5382292463.9072781,4814215083.9957762,4306095781.7493525,3851606244.8563094,3445086086.6335502,3081472349.4038916,2756236448.4829087,2465327771.4516182,2205123230.2787275,1972382137.9952843,1764205847.9385369,1578001652.8967242,57888200995.579483,782272.98642674973]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$H$3)","v":5},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,388943.99999999994,{"$f":"IF($I48=\"\",\"\",(1/(1+$C$3)^(J$6+$E48))*$I48*$C$2*$H48)","v":7521296395.6843462},6727456525.6568394,6017402974.6483355,5382292463.9072781,4814215083.9957762,4306095781.7493525,3851606244.8563094,3445086086.6335502,3081472349.4038916,2756236448.4829087,2465327771.4516182,2205123230.2787275,1972382137.9952843,1764205847.9385369,1578001652.8967242,57888200995.579483,782272.98642674973]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$H$3)","v":3},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,341640,26521139406.206135,23721949379.433037,21218201591.621681,18978713409.32172,16975593389.375422,15183893908.206997,13581300454.567978,12147853716.071535,10865700998.275078,9718873880.3891582,8693089338.4518414,7775571859.0803595,6954894328.3366385,6220835714.0757027,5564253769.2984829,204121865142.71182,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$H$3)","v":3},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,341640,26521139406.206135,23721949379.433037,21218201591.621681,18978713409.32172,16975593389.375422,15183893908.206997,13581300454.567978,12147853716.071535,10865700998.275078,9718873880.3891582,8693089338.4518414,7775571859.0803595,6954894328.3366385,6220835714.0757027,5564253769.2984829,204121865142.71182,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$H$3)","v":5},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,262800,5081957024.1110458,4545578733.5519199,4065812820.7083359,3636684097.2346478,3252848029.7268763,2909524176.8576713,2602436651.9299393,2327760869.3469939,2082075911.7593863,1862321924.6506143,1665762007.7375798,1489948128.5667081,1332690633.7805979,1192030978.3368495,1066217333.0383273,39113649321.337502,782272.98642675008]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$H$3)","v":5},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,262800,5081957024.1110458,4545578733.5519199,4065812820.7083359,3636684097.2346478,3252848029.7268763,2909524176.8576713,2602436651.9299393,2327760869.3469939,2082075911.7593863,1862321924.6506143,1665762007.7375798,1489948128.5667081,1332690633.7805979,1192030978.3368495,1066217333.0383273,39113649321.337502,782272.98642675008]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$H$3)","v":2},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,39534178474.851273,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$H$3)","v":2},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,39534178474.851273,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$H$3)","v":4},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,78051.600000000006,1687443502.027976,1509341236.1609807,1350036883.8649201,1207546407.750376,1080095176.8786905,966095864.82888246,864128680.52672839,772923685.62319207,691344978.19605732,618376545.79253781,553109611.62123239,494731316.29806125,442514594.18431234,395809118.23283756,354033200.56604433,12987530802.55283,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$H$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,78051.600000000006,1687443502.027976,1509341236.1609807,1350036883.8649201,1207546407.750376,1080095176.8786905,966095864.82888246,864128680.52672839,772923685.62319207,691344978.19605732,618376545.79253781,553109611.62123239,494731316.29806125,442514594.18431234,395809118.23283756,354033200.56604433,12987530802.55283,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$H$3)","v":2},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,569400,49417723093.564087,44201899010.343552,39536582299.055069,35363669319.369469,31631189015.536198,28292655648.959034,25306489847.011662,22635500757.613297,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.800598,11591490547.227728,10368059523.459503,380347075382.58618,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$H$3)","v":2},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,569400,{"$f":"IF($I58=\"\",\"\",(1/(1+$C$3)^(J$6+$E58))*$I58*$C$2*$H58)","v":49417723093.564087},44201899010.343552,39536582299.055069,35363669319.369469,31631189015.536198,28292655648.959034,25306489847.011662,22635500757.613297,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.800598,11591490547.227728,10368059523.459503,380347075382.58618,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$H$3)","v":4},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770222,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$H$3)","v":4},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770222,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$H$3)","v":2},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$H$3)","v":2},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$H$3)","v":2},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$H$3)","v":2},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227760,19767089237.425636,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214478,11317062259.583614,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$H$3)","v":2},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,39534178474.851273,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$H$3)","v":2},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$H$3)","v":2},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$H$3)","v":2},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,{"$f":"IF($I68=\"\",\"\",(1/(1+$C$3)^(J$6+$E68))*$I68*$C$2*$H68)","v":1956941834.5051382},1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$H$3)","v":2},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$H$3)","v":3},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$H$3)","v":3},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$H$3)","v":2},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,{"$f":"IF(C72=\"\",\"\",+C72*F72*24*365)","v":1138800},98835446187.128174,88403798020.687103,79073164598.110138,70727338638.738937,63262378031.072395,56585311297.918068,50612979694.023323,45271001515.226593,40492845720.238441,36219003327.583595,32396246267.96386,28976964461.506134,25918572863.601196,23182981094.455456,20736119046.919006,760694150765.17236,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$H$3)","v":3},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B73=\"\",\"\",($C$2-(G73))/$C$2)","v":0.56483127404885003},455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,{"$f":"IF(X73=\"\",\"\",SUM(J73:X73))","v":272162486856.94904},{"$f":"IF(C73=0,0,IF(Y73=\"\",\"\",Y73/(C73*1000)))","v":1360812.4342847452}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$H$3)","v":3},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$H$3)","v":3},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,91104.000000000015,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857931,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066884,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,1483801005.1462622,54432497371.389824,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$H$3)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$H$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$H$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,387192.00000000006,{"$f":"IF($I78=\"\",\"\",(1/(1+$C$3)^(J$6+$E78))*$I78*$C$2*$H78)","v":33604051703.623585},30057291327.033627,26884875963.357449,24047295137.171246,21509208530.564621,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148577,7050280475.9524641,258636011260.15866,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$H$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,387192.00000000006,33604051703.623585,30057291327.033627,26884875963.357449,24047295137.171246,21509208530.564621,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148577,7050280475.9524641,258636011260.15866,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$H$3)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$H$3)","v":2},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$H$3)","v":2},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,45324.24,3933650758.2477007,3518471161.2233472,3147111951.0047832,2814948077.8218098,2517842645.6366811,2252095389.6571393,2014396591.8221281,1801785860.3060179,1611615259.6654899,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713278,922682647.55932724,825297538.06737649,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$H$3)","v":4},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,5972365405.32932,219093236289.13605,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$H$3)","v":4},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,5972365405.32932,219093236289.13605,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$H$3)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,426985496.44025946,15663749270.957651,787123.07894259552]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$H$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,426985496.44025946,15663749270.957651,787123.07894259552]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$H$3)","v":2},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,19747322148.18821,17663078844.533287,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,151986691322.8815,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$H$3)","v":3},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,182208.00000000003,{"$f":"IF($I88=\"\",\"\",(1/(1+$C$3)^(J$6+$E88))*$I88*$C$2*$H88)","v":14144607683.309942},12651706335.697622,11316374182.198231,10121980484.971586,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133768,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$H$3)","v":2},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,227532.24000000002,19747322148.18821,17663078844.533287,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.32403,10112473342.86586,9045146102.7422733,8090470574.9036436,7236556864.851202,6472770004.33918,5789597499.408927,5178530858.147521,4631959622.6722012,4143076585.574419,151986691322.8815,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$H$3)","v":2},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$H$3)","v":2},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$H$3)","v":3},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$H$3)","v":3},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428955,22634124519.167229,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$H$3)","v":4},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,367920,7954279134.138607,7114739833.7554636,6363810226.9726868,5692137948.9916706,5091357736.1285067,4553987241.6176271,4073333847.60074,3643411312.7019153,3258865217.0857911,2914906276.4631414,2607250694.51086,2332066810.832612,2085927379.9933915,1865766887.2928369,1668843369.6715894,61220683917.757439,874581.19882510626]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$H$3)","v":4},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,367920,7954279134.138607,7114739833.7554636,6363810226.9726868,5692137948.9916706,5091357736.1285067,4553987241.6176271,4073333847.60074,3643411312.7019153,3258865217.0857911,2914906276.4631414,2607250694.51086,2332066810.832612,2085927379.9933915,1865766887.2928369,1668843369.6715894,61220683917.757439,874581.19882510626]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$H$3)","v":3},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2275307910.4132619,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$H$3)","v":4},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,5972365405.32932,219093236289.13605,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$H$3)","v":4},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,{"$f":"IF($I98=\"\",\"\",(1/(1+$C$3)^(J$6+$E98))*$I98*$C$2*$H98)","v":28466339255.319645},25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,5972365405.32932,219093236289.13605,1217184.6460507559]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$H$3)","v":2},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,43274.400000000001,3755746955.1108713,3359344324.7861109,3004780254.7281847,2687638868.2720795,2403970365.1807508,2150241829.3208866,1923293228.3728859,1720298057.5786104,1538728137.369061,1376322126.4481766,1231057358.1826267,1101124649.5372331,984905768.81684554,880953281.58930731,787972523.78292251,28906377729.076553,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$H$3)","v":2},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,43274.400000000001,3755746955.1108713,3359344324.7861109,3004780254.7281847,2687638868.2720795,2403970365.1807508,2150241829.3208866,1923293228.3728859,1720298057.5786104,1538728137.369061,1376322126.4481766,1231057358.1826267,1101124649.5372331,984905768.81684554,880953281.58930731,787972523.78292251,28906377729.076553,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$H$3)","v":3},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2275307910.4132619,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$H$3)","v":3},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2275307910.4132619,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$H$3)","v":4},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,21286.800000000003,460211864.18944806,411638518.9529947,368191877.41770554,329330838.47737533,294571411.87600648,263480690.40787703,235671458.3254714,210797368.80632511,188548630.41710654,168648148.85251033,150848075.89669979,134926722.626744,120685798.41390336,107947941.33622842,96554509.245284826,3542053855.2416806,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$H$3)","v":4},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,21286.800000000003,460211864.18944806,411638518.9529947,368191877.41770554,329330838.47737533,294571411.87600648,263480690.40787703,235671458.3254714,210797368.80632511,188548630.41710654,168648148.85251033,150848075.89669979,134926722.626744,120685798.41390336,107947941.33622842,96554509.245284826,3542053855.2416806,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$H$3)","v":3},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$H$3)","v":3},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,22548.240000000005,1750395200.8096051,1565648659.0425806,1400401305.0470312,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615537,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899655,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$H$3)","v":3},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(B107=\"\",\"\",($C$2-(G107))/$C$2)","v":0.56483127404885003},{"$f":"IF(C107=\"\",\"\",+C107*F107*24*365)","v":633172.80000000005},49152511699.502045,43964679516.54924,39324400283.138847,35173882185.276253,31461433081.642448,28140816709.876965,25170676842.465984,22514022220.452579,20137765850.136482,18012312924.987907,16111192240.597412,14410726512.162268,12889737488.517235,11529282190.086971,10312416985.766521,{"$f":"IF(X107=\"\",\"\",SUM(J107:X107))","v":378305856731.15918},{"$f":"IF(C107=0,0,IF(Y107=\"\",\"\",Y107/(C107*1000)))","v":1360812.4342847452}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$H$3)","v":3},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,633172.80000000005,49152511699.502045,43964679516.54924,39324400283.138847,35173882185.276253,31461433081.642448,28140816709.876965,25170676842.465984,22514022220.452579,20137765850.136482,18012312924.987907,16111192240.597412,14410726512.162268,12889737488.517235,11529282190.086971,10312416985.766521,378305856731.15918,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$H$3)","v":3},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,31825367287.447361,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,244946238171.25406,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$H$3)","v":3},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,409968,31825367287.447361,28466339255.319645,25461841909.946014,22774456091.186058,20370712067.250504,18220672689.848396,16297560545.481569,14577424459.285843,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908424,6677104523.1581793,244946238171.25406,1360812.4342847448]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$H$3)","v":3},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,33916.968000000001,819796870.23432589,733270903.60852063,655877373.53177154,586652391.35221076,524733802.64061779,469350449.58910364,419812566.71655065,375503190.26525104,335870474.29807794,300420817.79792303,268712717.17166644,240351267.59540826,214983244.7186121,192292705.47281936,171997053.19572395,6309625828.1885815,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$H$3)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,64806.479999999996,1401089453.1989863,1253210602.1457839,1120939715.6939032,1002629441.5866756,896806298.37806404,802152324.13064778,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986473,459248586.61884141,410776911.10808712,367421208.50455022,328641510.29029536,293954839.25786704,10783586181.513561,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$H$3)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},0.17586706029980684,94134.959999999992,2035159132.7488923,1820357006.0365763,1628226302.3582973,1456374152.3777258,1302660243.6294506,1165170164.248167,1042191560.1504178,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40985,596675951.17160106,533699419.6525948,477369785.02021009,426985496.44025946,15663749270.957651,787123.07894259552]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1938_A1"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Autogenerador CELSIA Solar Cenit Vasconia 0 MW"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":0},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$H$3)","v":0},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0.56483127404885003,0,{"$f":"IF($I114=\"\",\"\",(1/(1+$C$3)^(J$6+$E114))*$I114*$C$2*$H114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":""},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":""},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":""},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":""},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$H$3)","v":""},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":""},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$H$13,7,FALSE))","v":""},"","","","","","","","","","","","","","","","","","",""]

{"sheet":"EC-Per","index":6,"n_rows":112,"n_cols":23,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Precio promedio de bolsa",{"$f":"'EC-RP'!C2*1000","v":192057000},"COP/GWh"]
[null,"Tasa de descuento",0.11799999999999999,null,"Año de Referencia",2023]
[null,null,null,null,"Mínimo",{"$f":"MIN(W8:W311)","v":-1744166.5384341588}]
[]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tipo","Año de entrada","Pérdidas STN","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P2),\"\",InfoPro!P2)","v":-7.26},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(G$6+$E8))*$F8*$C$2)","v":-892482167.33236265},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(H$6+$E8))*$F8*$C$2)","v":-798284586.164904},{"$f":"IF($F8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$F8*$C$2)","v":-714029146.83801782},-638666499.85511446,-571258049.95985198,-510964266.51149547,-457034227.64892268,-408796268.02229232,-365649613.615646,-327056899.47732204,-292537477.17112887,-261661428.59671637,-234044211.62496987,-209341870.86312157,-187246753.90261319,{"$f":"IF(U8=\"\",\"\",SUM(G8:U8))","v":-6869053467.5844803},{"$f":"IF(C8=0,0,IF(V8=\"\",\"\",V8/(C8*1000)))","v":-501390.76405726135}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P3),\"\",InfoPro!P3)","v":-7.09},-871583824.57113647,-779591971.88831532,-697309456.0718385,-623711499.16980195,-557881484.05170119,-498999538.50778288,-446332324.24667507,-399223903.61956644,-357087570.32161576,-319398542.32702667,-285687426.05279666,-255534370.35133874,-228563837.52355877,-204439926.22858566,-182862188.03987983,{"$f":"IF(U9=\"\",\"\",SUM(G9:U9))","v":-6708207862.9716187},{"$f":"IF(C9=0,0,IF(V9=\"\",\"\",V9/(C9*1000)))","v":-489650.20897603058}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P4),\"\",InfoPro!P4)","v":-1.3941300000000001},-171382391.72769514,-153293731.42012089,-137114249.92855179,-122642441.79655796,-109698069.58547224,-98119919.128329396,-87763791.706913576,-78500708.145718783,-70215302.455920205,-62804385.023184441,-56175657.444708809,-50246563.009578548,-44943258.5058842,-40199694.549091414,-35956792.97772041,-1319056957.4054477,-659528.47870272386]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P5),\"\",InfoPro!P5)","v":-9.9610000000000003},-1369013308.996665,-1224519954.3798437,-1095277240.0535274,-979675527.77596378,-876275069.56705165,-783788076.53582442,-701062680.26460159,-627068586.99874914,-560884245.97383666,-501685372.06962121,-448734679.84760404,-401372701.11592495,-359009571.66004026,-321117684.84797871,-287225120.61536556,-10536709820.702599,-529482.90556294459]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P6),\"\",InfoPro!P6)","v":-18.25},-2243498561.131628,-2006707120.869077,-1794907979.3104444,-1605463308.8644407,-1436013693.0808952,-1284448741.5750403,-1148880806.4177463,-1027621472.6455694,-919160530.09442711,-822147164.66406715,-735373134.76213539,-657757723.40083671,-588334278.53384304,-526238174.00164855,-470696041.14637619,-17267248730.498173,-1744166.5384341588]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P7),\"\",InfoPro!P7)","v":-13.24},-1627612106.8154933,-1455824782.4825523,-1302168857.3189199,-1164730641.6090519,-1041798427.1995096,-931841169.23033071,-833489417.91621697,-745518262.89464879,-666832077.72329938,-596450874.52889037,-533498098.86305052,-477189712.75764805,-426824430.01578534,-381774982.12503165,-341480306.01523399,-12527034147.495663,-1265356.9845955216]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P8),\"\",InfoPro!P8)","v":-0.15187800000000001},-23336805.314563129,-20873707.794779189,-18670579.42287942,-16699981.594704311,-14937371.730504751,-13360797.612258278,-11950623.982341928,-10689287.998516932,-9561080.4995679166,-8551950.3573952783,-7649329.4788866527,-6841976.2780739293,-6119835.6691180058,-5473913.8364203991,-4896166.2222007131,-179613407.79221088,-59871.135930736957]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P9),\"\",InfoPro!P9)","v":-0.12895499999999999},-19814573.074042901,-17723231.729913153,-15852622.298670085,-14179447.494338179,-12682868.957368676,-11344247.725732271,-10146912.09815051,-9075949.9983457178,-8118023.254334271,-7261201.4797265427,-6494813.488127497,-5809314.3900961522,-5196166.7174384193,-4647734.0943098562,-4157186.1308674915,-152504292.93146172,-50834.76431048724]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P10),\"\",InfoPro!P10)","v":-1.036},-142385080.62649783,-127356959.41547213,-113914990.53262267,-101891762.55154085,-91137533.588140309,-81518366.357907251,-72914460.069684491,-65218658.380755357,-58335114.830729313,-52178099.133031592,-46670929.457094446,-41745017.403483413,-37339013.777713247,-33398044.523893774,-29873027.302230574,-1095877057.9507973,-182646.1763251329]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P11),\"\",InfoPro!P11)","v":-3.7370000000000001},-513603326.54558146,-459394746.46295309,-410907644.42124611,-367538143.48948669,-328746103.30007756,-294048392.93387973,-263012873.8227905,-235253017.73058179,-210423092.78227359,-188213857.58700681,-168348709.8273764,-150580241.34827945,-134687156.84103706,-120471517.74690254,-107756277.05447456,-3952985101.8939481,-288749.82482789981]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P12),\"\",InfoPro!P12)","v":-3.6869999999999998},{"$f":"IF($F18=\"\",\"\",(1/(1+$C$3)^(G$6+$E18))*$F18*$C$2)","v":-506731459.71997827},-453248175.06259245,-405409816.6928376,-362620587.38178676,-324347573.68675029,-290114108.84324712,-259493836.17463967,-232105399.08286193,-207607691.48735422,-185695609.55935082,-166096251.84199539,-148565520.4311229,-132885080.88651423,-118859643.01119338,-106314528.63255224,-3900095282.4947767,-284886.43407558632]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P13),\"\",InfoPro!P13)","v":-1.48},-203407258.03785405,-181938513.45067447,-162735700.76088953,-145559660.7879155,-130196476.55448614,-116454809.08272463,-104163514.38526355,-93169511.972507641,-83335878.329613313,-74540141.618616551,-66672756.367277779,-59635739.147833437,-53341448.253876068,-47711492.176991105,-42675753.288900815,-1565538654.2154245,-115113.13633936945]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P14),\"\",InfoPro!P14)","v":-1.6},-219899738.41930169,-196690284.81154001,-175930487.30906978,-157361795.44639513,-140752947.62647152,-125897090.90024287,-112609204.74082546,-100723796.7270353,-90092841.437419787,-80583936.884990871,-72078655.5321922,-64471069.349009126,-57666430.544730887,-51579991.542693093,-46135949.501514398,-1692474220.7734323,-124446.63388039943]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P15),\"\",InfoPro!P15)","v":-0.96},-131939843.051581,-118014170.886924,-105558292.38544185,-94417077.267837077,-84451768.575882897,-75538254.54014571,-67565522.844495282,-60434278.036221176,-54055704.862451866,-48350362.130994514,-43247193.319315314,-38682641.609405473,-34599858.326838531,-30947994.925615855,-27681569.700908635,-1015484532.4640594,-634677.83279003715]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P16),\"\",InfoPro!P16)","v":-0.96},-131939843.051581,-118014170.886924,-105558292.38544185,-94417077.267837077,-84451768.575882897,-75538254.54014571,-67565522.844495282,-60434278.036221176,-54055704.862451866,-48350362.130994514,-43247193.319315314,-38682641.609405473,-34599858.326838531,-30947994.925615855,-27681569.700908635,-1015484532.4640594,-634677.83279003715]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$F$3)","v":7},{"$f":"IF(ISBLANK(InfoPro!P17),\"\",InfoPro!P17)","v":-1.45},-127557358.78648981,-114094238.6283451,-102052091.79637308,-91280940.783875734,-81646637.552661672,-73029192.802022979,-65321281.576049179,-58426906.597539522,-52260202.681162357,-46744367.335565612,-41810704.235747419,-37397767.652725779,-33450597.184906788,-29920033.260202851,-26762104.883902378,-981754425.75757039,-72992.894108369539]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$F$3)","v":7},{"$f":"IF(ISBLANK(InfoPro!P18),\"\",InfoPro!P18)","v":-1.54},-135474712.09047884,-121175949.99148376,-108386359.5630445,-96946654.34977147,-86714359.88351655,-77562039.251803711,-69375705.949734986,-62053404.248421289,-55503939.399303474,-49645741.859842099,-44405851.395207614,-39719008.403584622,-35526841.148107901,-31777138.772905096,-28423201.049110115,-1042690907.3563159,-77523.487535785564]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P19),\"\",InfoPro!P19)","v":-1.4},-153939176.39543602,-137691571.01559573,-123158829.17316256,-110159954.5377125,-98533054.148222283,-88133322.136155874,-78831236.257742316,-70510944.774367005,-63068823.590668164,-56412185.680382982,-50458126.726639524,-45132492.599856451,-40368955.813825101,-36108189.457804203,-32297128.316461727,-1184803990.6240325,-93291.652805041929]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P20),\"\",InfoPro!P20)","v":-1.5},-164934831.8522529,-147526683.23099542,-131955888.39981703,-118028522.71897767,-105571129.44452389,-94428559.431595594,-84462038.847581044,-75547440.829678923,-67573739.561430186,-60441627.514696062,-54062278.635685205,-48356242.071274772,-43252452.657669745,-38687345.847647354,-34604066.053351849,-1269432847.0971777,-99955.342291116351]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P21),\"\",InfoPro!P21)","v":-0.61729999999999996},-106043636.94096601,-94851195.83270663,-84840067.828896821,-75885570.508852273,-67876181.134930462,-60712147.705662318,-54304246.606138043,-48572671.382949941,-43446038.80406972,-38860499.824749298,-34758944.387074515,-31090290.149440534,-27808846.287513897,-24873744.443214584,-22248429.734538984,-816172511.57170403,-394286.23747425317]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$F$3)","v":1},{"$f":"IF(ISBLANK(InfoPro!P22),\"\",InfoPro!P22)","v":-0.47375},{"$f":"IF($F28=\"\",\"\",(1/(1+$C$3)^(G$6+$E28))*$F28*$C$2)","v":-81383724.284436509},-72794028.876955733,-65110938.172590107,-58238764.018416911,-52091917.726669878,-46593844.120456062,-41676068.086275548,-37277341.758743785,-33342881.716228787,-29823686.687145606,-26675927.269361015,-23860400.062040262,-21342039.411485031,-19089480.690058172,-17074669.669103909,-626375712.54996705,-302596.96258452517]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P23),\"\",InfoPro!P23)","v":-21.165019999999998},-3252109925.1954517,-2908863976.0245552,-2601846132.4012122,-2327232676.5663795,-2081603467.4117885,-1861899344.7332635,-1665384029.2784111,-1489610044.077291,-1332388232.6272726,-1191760494.2998865,-1065975397.4059807,-953466366.19497395,-852832170.12072814,-762819472.37989998,-682307220.37558126,-25030098949.092674,-100120.39579637069]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P24),\"\",InfoPro!P24)","v":-0.34},-52242680.35496559,-46728694.414101616,-41796685.52245225,-37385228.553177327,-33439381.532358967,-29910001.370625198,-26753131.816301607,-23929456.007425413,-21403806.804494999,-19144728.805451706,-17124086.588060558,-15316714.300590841,-13700102.236664439,-12254116.490755314,-10960748.202822283,-402089563.00024801,-40615.107373762425]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P25),\"\",InfoPro!P25)","v":-15.56},-2390870900.950778,-2138524956.1277089,-1912813019.7922266,-1710923989.0807035,-1530343460.7161927,-1368822415.6674354,-1224349209.0048618,-1095124516.1045277,-979538923.17041826,-876152882.97890735,-783678786.20653629,-700964925.05056906,-626981149.41911376,-560806037.04750788,-501615417.75269032,-18401510589.070179,-102230.61438372322]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P26),\"\",InfoPro!P26)","v":-11.27},-1731691198.8248887,-1548918782.4909561,-1385437193.6412847,-1239210369.9832602,-1108417146.6755457,-991428574.84395862,-886787634.02858567,-793191085.89318943,-709473243.19605482,-634591451.8748256,-567613105.43365431,-507704029.9048788,-454118094.72708303,-406187920.14944816,-363316565.42884445,-13328086397.096458,-74044.924428313665]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P27),\"\",InfoPro!P27)","v":-1.82772},-280838210.99522853,-251196968.68982881,-224684229.5973424,-200969793.91533309,-179758312.98330331,-160785610.89740908,-143815394.36261994,-128636309.80556345,-115059311.0962106,-102915305.09500057,-92053045.702147186,-82337250.18081145,-73646914.294106856,-65873805.272009708,-58921113.839006886,-2161491576.7259216,-45989.182483530247]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P28),\"\",InfoPro!P28)","v":-63.011580000000002},-8660143724.6168137,-7746103510.3907099,-6928536234.6965218,-6197259601.696352,-5543166012.2507629,-4958109134.3924532,-4434802445.7893152,-3966728484.6058264,-3548057678.5383077,-3173575741.0897207,-2838618730.8494821,-2539014964.981648,-2271033063.4898462,-2031335477.1823306,-1816936920.5566466,-66653421725.12674,-403960.13166743476]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P29),\"\",InfoPro!P29)","v":-2.77},-425624189.9507491,-380701422.13841605,-340520055.57997859,-304579656.15382701,-272432608.36657155,-243678540.57832882,-217959338.62104547,-194954685.7075541,-174378073.08367985,-155973231.73853302,-139510940.73214045,-124786172.39010772,-111615538.81047204,-99835007.880565345,-89297860.358287409,-3275847322.0902562,-36398.303578780622]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P30),\"\",InfoPro!P30)","v":-0.14000000000000001},-19241227.111688901,-17210399.921009749,-15393917.639543606,-13769157.101559574,-12315882.91731626,-11015995.453771252,-9853305.4148222283,-8813332.2136155888,-7883123.6257742327,-7051094.4774367018,-6306882.3590668179,-5641218.5680382987,-5045812.6726639532,-4513249.2599856453,-4036895.5813825103,-148091494.31767535,-14958.736799765187]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P31),\"\",InfoPro!P31)","v":-0.13},-17866853.746568263,-15981085.640937623,-14294352.093861919,-12785645.880019605,-11436176.994650811,-10229138.635644732,-9149497.8851920702,-8183808.484071617,-7320043.3667903589,-6547444.8719055085,-5856390.7619906161,-5238274.3846069919,-4685397.4817593843,-4190874.3128438136,-3748545.896998045,-137513530.43784136,-13890.255599781955]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P32),\"\",InfoPro!P32)","v":-0.63476999999999995},{"$f":"IF($F38=\"\",\"\",(1/(1+$C$3)^(G$6+$E38))*$F38*$C$2)","v":-97535547.673298538},-87241098.09776257,-78033182.556138262,-69797122.143236369,-62430341.809692644,-55841092.853034571,-49947310.244216979,-44675590.558333613,-39960277.780262612,-35742645.59951935,-31970166.010303531,-28595855.107606024,-25577687.931669075,-22878075.073049262,-20463394.519722056,-750689387.95784557,-75827.210904832886]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P33),\"\",InfoPro!P33)","v":-0.65437000000000001},-100547184.54082009,-89934869.893399015,-80442638.545079634,-71952270.61277248,-64358023.803910986,-57565316.461458847,-51489549.607744955,-46055053.316408724,-41194144.290168807,-36846282.907127745,-32957319.237144668,-29478818.637875382,-26367458.531194437,-23584488.84722222,-21095249.416120049,-773868668.64844811,-78168.552388732132]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P34),\"\",InfoPro!P34)","v":-0.72521000000000002},-111432100.64771941,-99670930.81191361,-89151100.905110568,-79741592.938381553,-71325217.297300145,-63797153.217620887,-57063643.307353199,-51040825.856308773,-45653690.390258297,-40835143.461769506,-36525173.042727642,-32670101.111563187,-29221915.126621816,-26137670.059590179,-23378953.541672785,-857645211.71591163,-86630.829466253694]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P35),\"\",InfoPro!P35)","v":-0.70421999999999996},-108206883.41051137,-96786121.118525401,-86570770.23123917,-77433604.857995689,-69260827.243287727,-61950650.485946104,-55412030.846105635,-49563533.851615064,-44332320.081945494,-39653237.998162352,-35468012.520717666,-31724519.249300241,-28376135.285599504,-25381158.573881488,-22702288.527622078,-832822094.28245509,-84123.443866914662]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P36),\"\",InfoPro!P36)","v":-0.89151999999999998},-136986454.08840859,-122528134.2472349,-109595826.69699006,-98028467.528613672,-87681992.42273137,-78427542.417469919,-70149859.049615324,-62745848.881587945,-56123299.536304057,-50199731.248930305,-44901369.63231691,-40162226.862537488,-35923279.841267884,-32131735.099524051,-28740371.287588589,-1054326138.8411212,-106497.58978193143]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P37),\"\",InfoPro!P37)","v":-1.8581300000000001},-285510857.78815359,-255376438.09316066,-228422574.32304177,-204313572.73975113,-182749170.60800639,-163460796.6082347,-146208225.94654268,-130776588.50316876,-116973692.7577538,-104627632.16257052,-93584644.152567551,-83707195.127520174,-74872267.55592145,-66969827.867550507,-59901456.053265199,-2197454940.287209,-221965.14548355647]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P38),\"\",InfoPro!P38)","v":-1.54297},-237084966.19794485,-212061687.11801869,-189679505.47228864,-169659665.00204709,-151752830.94995269,-135735984.74951047,-121409646.46646732,-108595390.39934467,-97133622.897446021,-86881594.720434755,-77711623.184646472,-69509501.954066619,-62173078.670900382,-55610982.711002134,-49741487.219143227,-1824741567.7132134,-184317.33007204178]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P39),\"\",InfoPro!P39)","v":13.884},2133345217.789242,1908179980.1334906,1706779946.4521379,1526636803.6244528,1365506979.9860938,1221383703.0287066,1092472006.2868576,977166374.13851309,874030746.09884882,781780631.57321024,699267112.31950819,625462533.38059771,559447704.27602673,500400451.05190229,447585376.61171925,16419445566.751307,820972.27833756537]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P40),\"\",InfoPro!P40)","v":15.193},2334479537.1558595,2088085453.6277814,1867697185.7135792,1670569933.5541854,1494248598.8856757,1336537208.3056135,1195471563.7796185,1069294779.7671008,956435402.2961545,855487837.47419918,765194845.6835413,684431883.43787241,612193097.88718474,547578799.54131019,489784257.19258505,17967490384.302261,898374.51921511302]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P41),\"\",InfoPro!P41)","v":-8.6437100000000004},-950432570.28642464,-850118578.0737251,-760392288.08025515,-680136214.7408365,-608350818.1939503,-544142055.62965143,-486710246.53814989,-435340113.18260276,-389391872.25635308,-348293266.77670234,-311532438.97737235,-278651555.43593228,-249241105.04108441,-222934798.78451198,-199405007.85734531,-7315072929.8548965,-98852.33688993103]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P42),\"\",InfoPro!P42)","v":-15.51277},{"$f":"IF($F48=\"\",\"\",(1/(1+$C$3)^(G$6+$E48))*$F48*$C$2)","v":-1705730741.0084486},-1525698337.2168593,-1364667564.5946865,-1220632884.2528503,-1091800433.1420844,-976565682.59578204,-873493454.91572654,-781300049.11961246,-698837253.23757815,-625078044.04076767,-559103796.1008656,-500092840.87733942,-447310233.34287965,-400098598.69667226,-357869945.16697001,-13128279858.309122,-177409.18727444758]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P43),\"\",InfoPro!P43)","v":-11.66},-1602519343.7306609,-1433380450.5640976,-1282093426.2648458,-1146774084.3156047,-1025737105.8279113,-917475049.93551981,-820639579.54876566,-734024668.64826965,-656551581.97519672,-587255440.04937088,-525273202.19085062,-469832917.88090402,-420244112.59472632,-375889188.36737591,-336215731.99228615,-12333905883.886389,-82226.039225909262]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P44),\"\",InfoPro!P44)","v":-12.62},-1734459186.7822418,-1551394621.4510217,-1387651718.6502876,-1241191161.5834415,-1110188874.4037941,-993013304.47566545,-888205102.39326084,-794458946.68449092,-710607286.83764851,-635605802.18036544,-568520395.51016593,-508515559.49030948,-454843970.92156482,-406837183.2929917,-363897301.69319481,-13349390416.350441,-88995.936109002942]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P45),\"\",InfoPro!P45)","v":-35.96},-3954037702.2713428,-3536706352.6577311,-3163422497.9049478,-2829537117.9829583,-2530891876.5500522,-2263767331.4401183,-2024836611.3060098,-1811123981.4901698,-1619967783.0860195,-1448987283.6189802,-1296053026.4928267,-1159260309.9220273,-1036905465.046536,-927464637.78759933,-829574810.1856885,-30432536787.743004,-608650.7357548601]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$F$3)","v":5},{"$f":"IF(ISBLANK(InfoPro!P46),\"\",InfoPro!P46)","v":-34.01},-3739622420.8634133,-3344921664.4574366,-2991879842.9851847,-2676100038.4482875,-2393649408.272171,-2141010204.1790438,-1915035960.8041544,-1712912308.4115868,-1532121921.6561604,-1370413167.8498752,-1225772064.2664359,-1096397195.2293699,-980677276.59156537,-877171088.18565774,-784589524.31633103,-28782274086.516674,-575645.48173033353]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P47),\"\",InfoPro!P47)","v":-18.2},-2796519948.4128637,-2501359524.5195565,-2237351989.7312675,-2001209293.1406684,-1789990423.2027445,-1601064779.2511134,-1432079408.9902625,-1280929703.9268897,-1145733187.7700264,-1024806071.3506501,-916642282.06677115,-819894706.67868626,-733358413.84497869,-655955647.44631386,-586722403.79813385,-21523617784.130936,-107618.08892065469]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P48),\"\",InfoPro!P48)","v":-16.809999999999999},-2582939578.7263865,-2310321626.7677884,-2066477304.8012416,-1848369682.2909138,-1653282363.4086888,-1478785656.0006163,-1322706311.2706764,-1183100457.3082974,-1058229389.3634145,-946537915.35189152,-846634986.89793527,-757276374.68509412,-677349172.34802711,-605857935.91057885,-541912286.14541924,-19879781041.27697,-99398.90520638485]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P49),\"\",InfoPro!P49)","v":-12.10242},-1487767772.9430487,-1330740405.1368949,-1190286587.778976,-1064657055.2584759,-952287169.28307319,-851777432.27466321,-761876057.49075401,-681463378.79316127,-609537905.897282,-545203851.42869592,-487659974.44427186,-436189601.47072625,-390151700.77882481,-348972898.72882372,-312140338.75565624,-11450712130.463329,-693982.55336141388]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P50),\"\",InfoPro!P50)","v":-12.704853},-1561825721.9117177,-1396981862.1750605,-1249536549.3515747,-1117653443.0693872,-999690020.63451445,-894177120.42443168,-799800644.38679039,-715385191.75920439,-639879420.17817926,-572342951.85883665,-511934661.76997912,-457902201.94094735,-409572631.43197435,-366344035.27010232,-327678027.96968007,-12020704484.13238,-728527.5444928715]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P51),\"\",InfoPro!P51)","v":30.80986},4734087258.121294,4234425096.7095666,3787500086.5022955,3387746052.3276348,3030184304.4075451,2710361631.8493247,2424294840.652348,2168421145.4851055,1939553797.3927598,1734842394.8056889,1551737383.547128,1387958303.7094169,1241465387.9332888,1110434157.3643014,993232698.89472389,36436244539.702415,145744.97815880965]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P52),\"\",InfoPro!P52)","v":35.811},{"$f":"IF($F58=\"\",\"\",(1/(1+$C$3)^(G$6+$E58))*$F58*$C$2)","v":5502537135.8578606},4921768457.8335075,4402297368.3662863,3937654175.640686,3522052035.4567852,3150314879.6572318,2817812951.3928728,2520405144.3585629,2254387427.8699131,2016446715.4471498,1803619602.3677549,1613255458.2895844,1442983415.2858536,1290682840.1483486,1154456923.2096138,42350674531.182007,169402.69812472802]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P53),\"\",InfoPro!P53)","v":-60.58},-7447185908.6769314,-6661168075.7396536,-5958110980.0891352,-5329258479.5072775,-4766778604.2104454,-4263666014.4995041,-3813654753.577374,-3411140208.9243069,-3051109310.3079667,-2729078095.0876265,-2441035863.2268577,-2183395226.4998732,-1952947429.785217,-1746822388.0010886,-1562452940.9669845,-57317804279.10025,-286589.02139550127]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P54),\"\",InfoPro!P54)","v":-55.09},-6772292368.9173365,-6057506591.160408,-5418163319.4636927,-4846299927.9639473,-4334794211.0589867,-3877275680.7325468,-3468046226.0577345,-3102009146.7421603,-2774605676.8713422,-2481758208.2927923,-2219819506.5230703,-1985527286.6932654,-1775963583.8043516,-1588518411.2740176,-1420857255.1645954,-52123437400.720253,-260617.18700360126]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P55),\"\",InfoPro!P55)","v":-1.3630000000000001E-3},-209431.68624652381,-187327.08966594265,-167555.53637383063,-149870.7838764138,-134052.57949589787,-119903.91725930042,-107248.58431064439,-95928.966288590702,-85804.084336843196,-76747.839299501982,-68647.441233901598,-61402.004681486229,-54921.292201687145,-49124.590520292622,-43939.705295431675,-1611906.1010862885,-16.119061010862886]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P56),\"\",InfoPro!P56)","v":-1.3630000000000001E-3},-209431.68624652381,-187327.08966594265,-167555.53637383063,-149870.7838764138,-134052.57949589787,-119903.91725930042,-107248.58431064439,-95928.966288590702,-85804.084336843196,-76747.839299501982,-68647.441233901598,-61402.004681486229,-54921.292201687145,-49124.590520292622,-43939.705295431675,-1611906.1010862885,-16.119061010862886]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P57),\"\",InfoPro!P57)","v":-1.7600000000000001E-3},-270432.69830805721,-241889.71226123188,-216359.31329269399,-193523.53603997675,-173097.97499103466,-154828.24238911868,-138486.79999026714,-123870.12521490802,-110796.17639973883,-99102.125581161759,-88642.330573489962,-79286.521085411412,-70918.176283910027,-63433.07359920397,-56737.990696962406,-2081404.7967071666,-20.814047967071666]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P58),\"\",InfoPro!P58)","v":-1.7600000000000001E-3},-270432.69830805721,-241889.71226123188,-216359.31329269399,-193523.53603997675,-173097.97499103466,-154828.24238911868,-138486.79999026714,-123870.12521490802,-110796.17639973883,-99102.125581161759,-88642.330573489962,-79286.521085411412,-70918.176283910027,-63433.07359920397,-56737.990696962406,-2081404.7967071666,-20.814047967071666]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P59),\"\",InfoPro!P59)","v":-2.210464},-339648718.20046663,-303800284.61580205,-271735496.0785349,-243055005.43697223,-217401614.88101271,-194455827.26387545,-173931866.96232152,-155574120.71764001,-139153954.13026834,-124466864.15945293,-111329932.16409028,-99579545.763944805,-89069361.148430064,-79668480.454767495,-71259821.515892208,-2614130893.4934711,-13070.654467467355]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P60),\"\",InfoPro!P60)","v":-0.33},-50706130.932760723,-45354321.048980974,-40567371.242380127,-36285663.007495634,-32455870.310818996,-29030295.447959755,-25966274.998175092,-23225648.477795251,-20774283.07495103,-18581648.546467833,-16620436.982529366,-14866222.703514639,-13297158.053233132,-11893701.299850747,-10638373.255680449,-390263399.38259375,-39420.545392181186]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P61),\"\",InfoPro!P61)","v":-0.38},-58388878.043785073,-52226187.874584146,-46713942.642740749,-41783490.735904068,-37373426.418518841,-33428825.061286982,-29900559.08880768,-26744686.125946045,-23921901.722670883,-21397049.841387201,-19138685.010185331,-17118680.688895646,-15311878.970389668,-13695777.254373584,-12250247.99138961,-449394217.47086555,-45393.355300087431]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P62),\"\",InfoPro!P62)","v":-0.95},{"$f":"IF($F68=\"\",\"\",(1/(1+$C$3)^(G$6+$E68))*$F68*$C$2)","v":-145972195.10946268},-130565469.68646038,-116784856.60685186,-104458726.83976017,-93433566.046297103,-83572062.65321745,-74751397.722019196,-66861715.314865112,-59804754.3066772,-53492624.603468001,-47846712.52546332,-42796701.722239114,-38279697.42597416,-34239443.135933965,-30625619.978474017,-1123485543.6771636,-113483.38825021854]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P63),\"\",InfoPro!P63)","v":-0.96},-147508744.53166753,-131939843.051581,-118014170.886924,-105558292.38544185,-94417077.267837077,-84451768.575882897,-75538254.54014571,-67565522.844495282,-60434278.036221176,-54055704.862451866,-48350362.130994514,-43247193.319315314,-38682641.609405473,-34599858.326838531,-30947994.925615855,-1135311707.2948182,-114677.95023179981]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P64),\"\",InfoPro!P64)","v":-0.4},-54974934.604825422,-49172571.202885002,-43982621.827267446,-39340448.861598782,-35188236.90661788,-31474272.725060716,-28152301.185206365,-25180949.181758825,-22523210.359354947,-20145984.221247718,-18019663.88304805,-16117767.337252282,-14416607.636182722,-12894997.885673273,-11533987.375378599,-423118555.19335806,-42739.247999329098]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P65),\"\",InfoPro!P65)","v":-0.43},-59098054.700187325,-52860514.04310137,-47281318.464312501,-42290982.52621869,-37827354.674614213,-33834843.179440267,-30263723.774096843,-27069520.370390736,-24212451.136306565,-21656933.037841294,-19371138.674276654,-17326599.8875462,-15497853.208896426,-13862122.727098767,-12399036.428531995,-454852446.83285981,-45944.691599278769]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P66),\"\",InfoPro!P66)","v":-41.65578},-6400616469.0493193,-5725059453.5324869,-5120804520.1542816,-4580326046.6496258,-4096892707.2000237,-3664483637.9248872,-3277713450.7378244,-2931765161.6617393,-2622330198.266314,-2345554739.0575266,-2097991716.5094154,-1876557885.965488,-1678495425.7294168,-1501337590.0978687,-1342877987.5651774,-49262806990.101387,-98525.613980202776]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P67),\"\",InfoPro!P67)","v":-65.17},-8956791220.4911823,-8011441163.2300377,-7165868661.2075472,-6409542630.7759819,-5733043498.0107183,-5127945883.7305174,-4586713670.5997477,-4102606145.4380565,-3669594047.7979045,-3282284479.2467847,-2935853738.1456032,-2625987243.4218283,-2348825799.1250701,-2100917530.5233181,-1879174893.1335585,{"$f":"IF(U73=\"\",\"\",SUM(G73:U73))","v":-68936590604.877853},{"$f":"IF(C73=0,0,IF(V73=\"\",\"\",V73/(C73*1000)))","v":-344682.95302438928}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P68),\"\",InfoPro!P68)","v":-74.319999999999993},-10214342849.576563,-9136263729.4960308,-8171971135.5062885,-7309455398.4850531,-6537974417.2496014,-5847919872.3162804,-5230697560.2113428,-4678620357.970789,-4184812484.7681489,-3743123868.3078251,-3348053549.4703274,-2994681171.2614737,-2678605698.8027492,-2395890607.1580939,-2143014854.3453436,-78615427554.925903,-393077.13777462952]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P69),\"\",InfoPro!P69)","v":-1.05},-144309203.33766672,-129077999.40757312,-115454382.29657702,-103268678.26169682,-92369121.879871935,-82619965.903284386,-73899790.611166716,-66099991.602116913,-59123427.193306737,-52883208.580775261,-47301617.693001129,-42309139.26028724,-37843595.044979647,-33849369.449892342,-30276716.860368822,-1110686207.3825648,-27767.155184564119]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P70),\"\",InfoPro!P70)","v":-0.48754999999999998},-74914467.079598457,-67007573.41645658,-59935217.724916451,-53609318.179710597,-47951089.606181219,-42890062.259553865,-38363204.167758375,-34314136.107118405,-30692429.433916286,-27452978.026758756,-24555436.51767331,-21963717.815450188,-19645543.663193371,-17572042.632552214,-15717390.547900008,-576584607.178738,-58240.869411993735]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P71),\"\",InfoPro!P71)","v":-0.49739},-76426431.711048037,-68359956.807735294,-61144862.976507418,-54691290.676661372,-48918864.648176543,-43755692.887456663,-39137471.276794873,-35006682.716274485,-31311880.783787556,-28007049.001598891,-25051027.729516003,-22407001.546973173,-20042040.739689779,-17926691.180402309,-16034607.495887574,-588221552.17850995,-59416.318401869692]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P72),\"\",InfoPro!P72)","v":14.185},{"$f":"IF($F78=\"\",\"\",(1/(1+$C$3)^(G$6+$E78))*$F78*$C$2)","v":2179595355.3976088},1949548618.4236214,1743782306.2823091,1559733726.5494716,1395110667.754447,1247862851.3009367,1116156396.5124657,998350980.78038073,892979410.35812223,798729347.36862481,714426965.44599712,639022330.45259142,571576324.19730902,511248948.2981298,457288862.52068847,16775413091.642704,98678.900539074733]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P73),\"\",InfoPro!P73)","v":19.125},2938650769.9668145,2628489060.7932158,2351063560.637939,2102919106.1162243,1880965211.1951916,1682437577.0976675,1504863664.6669655,1346031900.4176793,1203964132.7528439,1076890995.3066585,963229870.57840645,861565179.40823483,770630750.81237471,689294052.60498643,616542086.4087534,22617537918.763958,133044.34069861152]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P74),\"\",InfoPro!P74)","v":9.36100000000053E-2},14383639.141260603,12865509.070894996,11507610.975755813,10293033.073126845,9206648.5448361766,8234927.1420717146,7365766.6744827507,6588342.2848682925,5892971.632261443,5270994.3043483393,4714663.9573777635,4217051.8402305581,3771960.5011006785,3373846.6020578523,3017751.8801948586,110704717.62486868,11182.294709582695]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P75),\"\",InfoPro!P75)","v":9.36100000000053E-2},14383639.141260603,12865509.070894996,11507610.975755813,10293033.073126845,9206648.5448361766,8234927.1420717146,7365766.6744827507,6588342.2848682925,5892971.632261443,5270994.3043483393,4714663.9573777635,4217051.8402305581,3771960.5011006785,3373846.6020578523,3017751.8801948586,110704717.62486868,11182.294709582695]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P76),\"\",InfoPro!P76)","v":0.26771299999999998},41135425.546673238,36793761.669654064,32910341.386094876,29436799.093108118,26329873.965212986,23550871.167453479,21065179.935110446,18841842.517987877,16853168.620740499,15074390.537334977,13483354.684557224,12060245.692806104,10787339.617894549,9648783.2002634611,8630396.4224181212,316601774.05730999,15909.636887302009]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P77),\"\",InfoPro!P77)","v":-14.61},-1796028163.1853745,-1606465262.2409432,-1436909894.6698956,-1285250353.0142179,-1149597811.2828426,-1028262800.7896626,-919734168.86374092,-822660258.37543941,-735832073.68107283,-658168223.32832992,-588701451.99313951,-526566593.91157389,-470989797.77421629,-421278888.88570333,-376814748.55608529,-13823260490.552235,-76795.891614179083]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P78),\"\",InfoPro!P78)","v":-26.13},-3212198213.8284621,-2873164770.8662453,-2569914821.8839407,-2298671575.9248128,-2056056865.764591,-1839049074.9236059,-1644945505.2983949,-1471328716.7248619,-1316036419.2530069,-1177134543.1601138,-1052893151.3060051,-941764893.83363628,-842365736.88160646,-753457725.29660702,-673933564.66601694,-24722915579.611908,-137349.53099784395]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P79),\"\",InfoPro!P79)","v":-13.04},-1603025821.2140508,-1433833471.5689185,-1282498632.8881204,-1147136523.1557429,-1026061290.8369793,-917765018.6377275,-820898943.32533753,-734256657.7149713,-656759085.61267543,-587441042.58736634,-525439215.19442433,-469981408.93955672,-420376931.07294863,-376007988.43734229,-336321993.23554766,-12337804024.421707,-619990.15198099031]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P80),\"\",InfoPro!P80)","v":-10.27},-1262505765.6340723,-1129253815.4150915,-1010066024.5215487,-903457982.57741392,-808101952.21593392,-722810332.9301734,-646520870.24165773,-578283425.97643828,-517248144.88053507,-462654870.19725865,-413823676.38395226,-370146401.05899137,-331079070.71466124,-296135125.86284554,-264879361.23689222,-9716966819.8474655,-488289.78994208371]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P81),\"\",InfoPro!P81)","v":-6.36},-977245432.52229738,-874101460.21672416,-781843882.12587154,-699323687.05355227,-625513136.89942074,-559492966.81522429,-500440936.32846534,-447621588.84478122,-400377091.98996532,-358119044.71374369,-320321149.11783868,-286512655.74046397,-256272500.66231129,-229224061.41530529,-205030466.38220504,-7521440060.8281708,-75289.690298580288]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P82),\"\",InfoPro!P82)","v":-5.3},{"$f":"IF($F88=\"\",\"\",(1/(1+$C$3)^(G$6+$E88))*$F88*$C$2)","v":-728417883.51393676},-651536568.4382261,-582769739.21129358,-521260947.41618389,-466244139.01268691,-417034113.60705441,-373017990.70398432,-333647576.65830439,-298432537.26145303,-266934290.93153223,-238760546.45038664,-213560417.2185927,-191020051.17942107,-170858721.98517087,-152825332.72376645,-5606320856.3119936,-70079.010703899927]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P83),\"\",InfoPro!P83)","v":-6.37},-978781981.94450235,-875475833.58184493,-783073196.40594351,-700423252.59923398,-626496648.12096059,-560372672.73788977,-501227793.1465919,-448325396.3744114,-401006615.71950924,-358682124.97272754,-320824798.7233699,-286963147.33754015,-256675444.84574258,-229584476.60620981,-205352841.3293469,-7533266224.4458246,-75408.070314773024]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P84),\"\",InfoPro!P84)","v":-0.11},-16902043.644253571,-15118107.016326992,-13522457.080793373,-12095221.002498547,-10818623.436939666,-9676765.149319917,-8655424.9993916973,-7741882.8259317512,-6924761.0249836762,-6193882.8488226105,-5540145.6608431218,-4955407.5678382134,-4432386.0177443773,-3964567.0999502484,-3546124.4185601496,-130087799.79419792,-13140.181797393729]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P85),\"\",InfoPro!P85)","v":-0.12},-18438593.066458441,-16492480.381447624,-14751771.3608655,-13194786.548180232,-11802134.658479635,-10556471.071985362,-9442281.8175182138,-8445690.3555619102,-7554284.754527647,-6756963.1078064833,-6043795.2663743142,-5405899.1649144143,-4835330.2011756841,-4324982.2908548163,-3868499.3657019818,-141913963.41185227,-14334.743778974977]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P86),\"\",InfoPro!P86)","v":-56.097999999999999},-7709959703.6537409,-6896207248.3486061,-6168342798.165122,-5517301250.5949211,-4934974284.9686241,-4414109378.3261404,-3948219479.7192669,-3531502217.9957657,-3158767636.8477349,-2825373557.1088858,-2527167761.2780738,-2260436280.2129459,-2021857137.9364457,-1808458978.476248,-1617584059.4599714,-59340261773.092491,-296701.30886546243]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P87),\"\",InfoPro!P87)","v":-49.188000000000002},-6760267708.3553829,-6046751080.8187685,-5408543006.0990772,-4837694996.5108032,-4327097492.4068012,-3870391317.0007162,-3461888476.7448273,-3096501320.8808827,-2769679177.8898778,-2477351679.6868315,-2215878067.6984186,-1982001849.4619131,-1772810241.0213892,-1585697890.0012424,-1418334427.5503063,-52030888732.127243,-260154.44366063623]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P88),\"\",InfoPro!P88)","v":-14.61},-1796028163.1853745,-1606465262.2409432,-1436909894.6698956,-1285250353.0142179,-1149597811.2828426,-1028262800.7896626,-919734168.86374092,-822660258.37543941,-735832073.68107283,-658168223.32832992,-588701451.99313951,-526566593.91157389,-470989797.77421629,-421278888.88570333,-376814748.55608529,-13823260490.552235,-197475.14986503191]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P89),\"\",InfoPro!P89)","v":-15.51},-1906666448.3918655,-1705426161.3522949,-1525425904.6084929,-1364423886.0541081,-1220414924.9142292,-1091605478.4563768,-976391304.5226984,-873337481.68398809,-781160538.1788801,-698712467.06518805,-624966428.50195718,-559003961.09298503,-500003543.01698118,-447230360.48030514,-400027156.06467366,-14674796044.385023,-209639.94349121462]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P90),\"\",InfoPro!P90)","v":-9.9610000000000003},-1369013308.996665,-1224519954.3798437,-1095277240.0535274,-979675527.77596378,-876275069.56705165,-783788076.53582442,-701062680.26460159,-627068586.99874914,-560884245.97383666,-501685372.06962121,-448734679.84760404,-401372701.11592495,-359009571.66004026,-321117684.84797871,-287225120.61536556,-10536709820.702599,-529482.90556294459]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P91),\"\",InfoPro!P91)","v":-14.61},-1796028163.1853745,-1606465262.2409432,-1436909894.6698956,-1285250353.0142179,-1149597811.2828426,-1028262800.7896626,-919734168.86374092,-822660258.37543941,-735832073.68107283,-658168223.32832992,-588701451.99313951,-526566593.91157389,-470989797.77421629,-421278888.88570333,-376814748.55608529,-13823260490.552235,-76795.891614179083]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P92),\"\",InfoPro!P92)","v":-26.137},{"$f":"IF($F98=\"\",\"\",(1/(1+$C$3)^(G$6+$E98))*$F98*$C$2)","v":-3213058733.824513},-2873934466.7482228,-2570603279.7390184,-2299287370.0706787,-2056607665.5372798,-1839541740.1943471,-1645386171.909076,-1471722872.9061506,-1316388973.9768789,-1177449887.2780671,-1053175212.2344072,-942017184.46726942,-842591399.3446058,-753659570.0756762,-674114105.61330593,-24729538633.919495,-137386.32574399718]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P93),\"\",InfoPro!P93)","v":-1.8327899999999999},-281617241.55228639,-251893775.98594496,-225307491.93733895,-201527273.64699373,-180256953.17262408,-161231621.80020043,-144214330.76941007,-128993140.22308592,-115378479.62708938,-103200786.78630538,-92308396.052151501,-82565649.420529068,-73851206.995106518,-66056535.773798317,-59084557.937207788,-2167487441.6800723,-114078.28640421433]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$F$3)","v":2},{"$f":"IF(ISBLANK(InfoPro!P94),\"\",InfoPro!P94)","v":-2.1278600000000001},-326956205.35328555,-292447410.87055957,-261580868.39942718,-233972154.20342326,-209277418.78660399,-187189104.46028981,-167432114.90186924,-149760388.99988306,-133953836.31474333,-119815595.98814255,-107169584.96256043,-95858304.975456551,-85740881.015614107,-76691306.811819419,-68596875.502521828,-2516442051.5461998,-132444.31850243156]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P95),\"\",InfoPro!P95)","v":-8.9124800000000004},-1224907512.9170363,-1095623893.4857211,-979985593.45771122,-876552409.17505491,-784036144.1637342,-701284565.44162285,-627267053.1678201,-561061764.90860474,-501844154.65885949,-448876703.63046461,-401499734.91097015,-359123197.59478557,-321219318.0633145,-287316026.89026332,-256991079.50828567,-9427589151.974247,-473748.19859167072]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P96),\"\",InfoPro!P96)","v":-12.92464},-1776328096.977277,-1588844451.6791389,-1421148883.4339347,-1271152847.4364352,-1136988235.6318743,-1016984110.5830718,-909645894.97591412,-813636757.58131838,-727760963.84733331,-650948983.76326776,-582244171.52349532,-520790851.09436083,-465823659.29728162,-416658013.68272048,-372681586.47828311,-13671637507.985706,-687016.9602002867]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P97),\"\",InfoPro!P97)","v":-4.5599999999999996},-560567311.71288884,-501401888.83084881,-448481117.0222261,-401145900.73544377,-358806709.06569213,-320936233.51135254,-287062820.67205054,-256764598.09664637,-229664220.12222394,-205424168.26674774,-183742547.64467597,-164349327.05248302,-147002975.89667529,-131487456.07931602,-117609531.37684795,-4314446806.0861187,-958765.95690802636]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P98),\"\",InfoPro!P98)","v":-4.57},-561796625.99296117,-502501454.37653047,-449464628.24376613,-402025606.65810931,-359593565.88381869,-321640041.04098272,-287692344.40159458,-257327678.35563031,-230167869.72775519,-205874659.86382398,-184145491.82810733,-164709742.24338761,-147325350.84381714,-131775805.7637005,-117867447.01583229,-4323908312.2398176,-960868.51383107062]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P99),\"\",InfoPro!P99)","v":-0.14000000000000001},-19241227.111688901,-17210399.921009749,-15393917.639543606,-13769157.101559574,-12315882.91731626,-11015995.453771252,-9853305.4148222283,-8813332.2136155888,-7883123.6257742327,-7051094.4774367018,-6306882.3590668179,-5641218.5680382987,-5045812.6726639532,-4513249.2599856453,-4036895.5813825103,-148091494.31767535,-14958.736799765187]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P100),\"\",InfoPro!P100)","v":-0.13},-17866853.746568263,-15981085.640937623,-14294352.093861919,-12785645.880019605,-11436176.994650811,-10229138.635644732,-9149497.8851920702,-8183808.484071617,-7320043.3667903589,-6547444.8719055085,-5856390.7619906161,-5238274.3846069919,-4685397.4817593843,-4190874.3128438136,-3748545.896998045,-137513530.43784136,-13890.255599781955]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P101),\"\",InfoPro!P101)","v":-2.573},-353626266.84553951,-316302564.26255774,-282918214.90389782,-253057437.30223417,-226348333.90181947,-202458259.30395305,-181089677.37383994,-161976455.61166364,-144880550.63655069,-129589043.50317594,-115911487.92770655,-103677538.39687529,-92734828.619745359,-82947073.899593323,-74192373.792122841,{"$f":"IF(U107=\"\",\"\",SUM(G107:U107))","v":-2721710106.2812753},{"$f":"IF(C107=0,0,IF(V107=\"\",\"\",V107/(C107*1000)))","v":-9790.3241233139397}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P102),\"\",InfoPro!P102)","v":2.048},281471665.17670614,251763564.55877116,225191023.7556093,201423098.17138577,180163772.96188354,161148276.35231087,144139782.06825659,128926459.81060518,115318837.03989732,103147439.2127883,92260679.081206009,82522968.766731679,73813031.097255528,66022389.17464716,59054015.361938424,2166367002.589993,7792.6870596762337]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P103),\"\",InfoPro!P103)","v":-14.61},-2007959486.4412482,-1796028163.1853745,-1606465262.2409432,-1436909894.6698956,-1285250353.0142179,-1149597811.2828426,-1028262800.7896626,-919734168.86374092,-822660258.37543941,-735832073.68107283,-658168223.32832992,-588701451.99313951,-526566593.91157389,-470989797.77421629,-421278888.88570333,-15454405228.437399,-85857.806824652216]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P104),\"\",InfoPro!P104)","v":-14.61},-2007959486.4412482,-1796028163.1853745,-1606465262.2409432,-1436909894.6698956,-1285250353.0142179,-1149597811.2828426,-1028262800.7896626,-919734168.86374092,-822660258.37543941,-735832073.68107283,-658168223.32832992,-588701451.99313951,-526566593.91157389,-470989797.77421629,-421278888.88570333,-15454405228.437399,-85857.806824652216]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$F$3)","v":3},{"$f":"IF(ISBLANK(InfoPro!P105),\"\",InfoPro!P105)","v":-3.22},-442548223.56884468,-395839198.1832242,-354060105.70950288,-316690613.33587021,-283265307.09827393,-253367895.43673876,-226626024.54091126,-202706640.91315854,-181311843.39280733,-162175172.98104411,-145058294.25853679,-129748027.06488088,-116053691.4712709,-103804732.97966985,-92848598.371797726,-3406104369.3065324,-475049.42389212444]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$F$3)","v":4},{"$f":"IF(ISBLANK(InfoPro!P106),\"\",InfoPro!P106)","v":-7.0860000000000003},-871092098.85910773,-779152145.67004275,-696916051.58322251,-623359616.80073571,-557566741.32445061,-498718015.49593079,-446080514.7548576,-398998671.51597285,-356886110.47940332,-319218345.68819618,-285526248.37942415,-255390204.27497691,-228434887.54470205,-204324586.3548319,-182759021.78428611,-6704423260.5101414,-489373.96062117821]

{"sheet":"EC-Mar","index":7,"n_rows":116,"n_cols":25,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Precio promedio de bolsa",{"$f":"'EC-RP'!C2","v":192057},"COP/MWh"]
[null,"Tasa de descuento",0.11799999999999999,null,null,"Año de Referencia",2023]
[null,null,null,null,null,"Mínimo",{"$f":"MIN(Y8:Y307)","v":0}]
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Precio de oferta promedio","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$3)","v":4},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B8=\"\",\"\",VLOOKUP(D8,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},{"$f":"IF(C8=\"\",\"\",+C8*F8*24*365)","v":64806.479999999996},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(I$6+$E8))*$H8*($C$2 - $G8))","v":1401089453.1989861},{"$f":"IF($H8=\"\",\"\",(1/(1+$C$3)^(J$6+$E8))*$H8*($C$2 - $G8))","v":1253210602.1457837},1120939715.693903,1002629441.5866755,896806298.37806404,802152324.13064766,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986467,459248586.61884141,410776911.10808712,367421208.50455016,328641510.29029536,293954839.25786704,{"$f":"IF(W8=\"\",\"\",SUM(I8:W8))","v":10783586181.513559},{"$f":"IF(C8=0,0,IF(X8=\"\",\"\",X8/(C8*1000)))","v":787123.07894259552}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$3)","v":4},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":64806.479999999996},1401089453.1989861,1253210602.1457837,1120939715.693903,1002629441.5866755,896806298.37806404,802152324.13064766,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986467,459248586.61884141,410776911.10808712,367421208.50455016,328641510.29029536,293954839.25786704,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":10783586181.513559},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":787123.07894259552}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$3)","v":4},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},9460.8000000000011,204538606.30642137,182950452.86799765,163640834.4078691,146369261.5455001,130920627.50044732,117102529.07016756,104742870.36687617,93687719.469477817,83799391.296491787,74954732.823337927,67043589.287422121,59967432.278552882,53638132.628401496,47976862.816101521,42913115.220126584,1574246157.8851917,787123.07894259586]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$3)","v":3},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2275307910.4132614,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$3)","v":4},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},46830.960000000014,1012466101.2167859,905604741.69658852,810022130.3189522,724527844.65022564,648057106.12721443,579657518.89732957,518477208.31603712,463754211.37391531,414806986.91763437,371025927.47552276,331865766.97273952,296838789.77883685,265508756.51058745,237485470.93970257,212419920.33962661,7792518481.5316992,787123.07894259586]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$3)","v":4},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},46830.960000000014,1012466101.2167859,905604741.69658852,810022130.3189522,724527844.65022564,648057106.12721443,579657518.89732957,518477208.31603712,463754211.37391531,414806986.91763437,371025927.47552276,331865766.97273952,296838789.77883685,265508756.51058745,237485470.93970257,212419920.33962661,7792518481.5316992,787123.07894259586]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$3)","v":2},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},14191.2,383486569.42342103,343011242.77586859,306807909.45963198,274425679.30199647,245461251.61180365,219553892.31825015,196380941.250671,175653793.60525134,157114305.55031425,140531579.20421672,125699086.94473767,112432099.23500687,100565383.93113317,89951148.41782932,80457198.942602247,2951532081.972734,983844.02732424461]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$3)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},14191.2,383486569.42342103,343011242.77586859,306807909.45963198,274425679.30199647,245461251.61180365,219553892.31825015,196380941.250671,175653793.60525134,157114305.55031425,140531579.20421672,125699086.94473767,112432099.23500687,100565383.93113317,89951148.41782932,80457198.942602247,2951532081.972734,983844.02732424461]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$3)","v":3},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},28382.400000000001,686022485.55173719,613615818.91926396,548851358.60399294,490922503.2236073,439107784.6365003,392761882.501342,351307587.21050268,314228611.1006285,281063158.40843344,251398173.88947535,224864198.47001374,201130767.86226633,179902296.83565864,160914397.88520449,143930588.44830453,5280021613.5469303,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$3)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},64759.175999999992,1565274637.8672135,1400066760.1674538,1252295849.8814437,1120121511.5218637,1001897595.2789479,896151695.24056172,801566811.48529685,716964947.66126728,641292439.76857555,573606833.42448616,513065146.17574793,458913368.67240429,410477073.94669437,367153017.84140813,328401625.97621483,12047249314.90958,880003.60225782183]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$3)","v":3},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},64759.175999999992,{"$f":"IF($H18=\"\",\"\",(1/(1+$C$3)^(I$6+$E18))*$H18*($C$2 - $G18))","v":1565274637.8672135},1400066760.1674538,1252295849.8814437,1120121511.5218637,1001897595.2789479,896151695.24056172,801566811.48529685,716964947.66126728,641292439.76857555,573606833.42448616,513065146.17574793,458913368.67240429,410477073.94669437,367153017.84140813,328401625.97621483,12047249314.90958,880003.60225782183]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$3)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},64333.440000000002,1554984300.5839376,1390862522.8836651,1244063079.5023839,1112757673.9735098,995310978.50940061,890260267.00304174,796297197.6771394,712251518.49475789,637076492.39244914,569835860.81614411,509692183.19869781,455896407.15447038,407778539.49415952,364739301.87313008,326242667.1494903,11968048990.706379,880003.60225782194]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$3)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},64333.440000000002,1554984300.5839376,1390862522.8836651,1244063079.5023839,1112757673.9735098,995310978.50940061,890260267.00304174,796297197.6771394,712251518.49475789,637076492.39244914,569835860.81614411,509692183.19869781,455896407.15447038,407778539.49415952,364739301.87313008,326242667.1494903,11968048990.706379,880003.60225782194]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$3)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},7568.6400000000012,182939329.48046327,163630885.04513708,146360362.29439813,130912667.52629529,117095409.2364001,104736502.00035787,93682023.256134063,83794296.29350093,74950175.575582266,67039513.037193432,59963786.258670337,53634871.42993769,47973945.822842307,42910506.102721199,38381490.252881221,1408005763.6125152,880003.60225782206]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$3)","v":3},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},7568.6400000000012,182939329.48046327,163630885.04513708,146360362.29439813,130912667.52629529,117095409.2364001,104736502.00035787,93682023.256134063,83794296.29350093,74950175.575582266,67039513.037193432,59963786.258670337,53634871.42993769,47973945.822842307,42910506.102721199,38381490.252881221,1408005763.6125152,880003.60225782206]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$3)","v":7},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},63623.880000000005,984333283.89348817,880441219.94050825,787514507.99687684,704395803.21724212,630049913.43223822,563550906.46890724,504070578.23694748,450868137.9579137,403280982.07326812,360716441.92600006,322644402.43828273,288590699.85535127,258131216.32857904,230886597.78942665,206517529.32864645,7575992220.8836756,563270.79709172307]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$3)","v":7},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},63623.880000000005,984333283.89348817,880441219.94050825,787514507.99687684,704395803.21724212,630049913.43223822,563550906.46890724,504070578.23694748,450868137.9579137,403280982.07326812,360716441.92600006,322644402.43828273,288590699.85535127,258131216.32857904,230886597.78942665,206517529.32864645,7575992220.8836756,563270.79709172307]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$3)","v":5},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},60076.079999999994,1161735375.7117848,1039119298.4899685,929444810.8139255,831345984.6278404,743601059.59556389,665117226.82966352,594917018.6311841,532126134.7327227,475962553.42819571,425726791.97513032,380793194.96881074,340602142.1903494,304653078.88224459,272498281.64780372,243737282.33256158,8941380234.8577518,704045.68778407492]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$3)","v":5},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},60076.079999999994,1161735375.7117848,1039119298.4899685,929444810.8139255,831345984.6278404,743601059.59556389,665117226.82966352,594917018.6311841,532126134.7327227,475962553.42819571,425726791.97513032,380793194.96881074,340602142.1903494,304653078.88224459,272498281.64780372,243737282.33256158,8941380234.8577518,704045.68778407492]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$3)","v":1},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},9791.9279999999999,295829209.38461542,264605732.90216047,236677757.51534933,211697457.52714607,189353718.71837753,169368263.6121445,151492185.69959259,135502849.46296299,121201117.58762342,108408870.82971682,96966789.650909528,86732369.991868988,77578148.472154737,69390114.912481874,62066292.408302225,2276870878.6754065,1099937.6225485054]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$3)","v":1},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},9791.9279999999999,{"$f":"IF($H28=\"\",\"\",(1/(1+$C$3)^(I$6+$E28))*$H28*($C$2 - $G28))","v":295829209.38461542},264605732.90216047,236677757.51534933,211697457.52714607,189353718.71837753,169368263.6121445,151492185.69959259,135502849.46296299,121201117.58762342,108408870.82971682,96966789.650909528,86732369.991868988,77578148.472154737,69390114.912481874,62066292.408302225,2276870878.6754065,1099937.6225485054]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$3)","v":2},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},569400,49417723093.564087,44201899010.343559,39536582299.055061,35363669319.369469,31631189015.536198,28292655648.959038,25306489847.011662,22635500757.613293,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.8006,11591490547.227728,10368059523.459505,380347075382.58624,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$G$3)","v":2},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$G$3)","v":2},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,35580760627.366142,31825367287.447361,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,273849894275.46204,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$3)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,35580760627.366142,31825367287.447361,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,273849894275.46204,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$3)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},107047.20000000001,9290531941.5900497,8309957013.9445887,7432877472.222352,6648369832.041461,5946663534.920805,5319019262.0042992,4757620091.2381926,4255474142.4312997,3806327497.7024145,3404586312.7928581,3045247149.1886034,2723834659.381577,2436345849.1785131,2179200222.8788133,1949195190.4103873,71505250171.926208,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$3)","v":3},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},375803.99999999994,29173253346.82674,26094144317.376339,23340021750.783848,20876584750.253887,18673152728.312958,16702283299.027693,14939430500.024771,13362639087.678684,11952271098.102585,10690761268.428072,9562398272.2970238,8553129044.9883947,7650383761.1702995,6842919285.4832716,6120679146.2283306,224534051656.98291,1360812.434284745]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$3)","v":2},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},204984,17790380313.683071,15912683643.72368,14233169627.659822,12730920954.973009,11387228045.593031,10185356033.625252,9110336344.9241962,8148780272.7407846,7288712229.6429205,6519420598.9650469,5831324328.2334948,5215853603.071104,4665343115.4482155,4172936597.0019822,3732501428.4454217,136924947137.73102,1521388.3015303446]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$3)","v":3},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$3)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$3)","v":2},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,{"$f":"IF($H38=\"\",\"\",(1/(1+$C$3)^(I$6+$E38))*$H38*($C$2 - $G38))","v":1956941834.5051382},1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$3)","v":2},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$3)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C40=\"\",\"\",+C40*F40*24*365)","v":22548.240000000005},1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$3)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$3)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$3)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$3)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$3)","v":2},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45552.000000000007,3953417847.4851279,3536151920.8274856,3162926583.9244056,2829093545.5495577,2530495121.2428961,2263412451.9167233,2024519187.7609329,1810840060.6090636,1619713828.8095381,1448760133.103344,1295849850.7185545,1159078578.4602456,1036742914.5440482,927319243.77821851,829444761.8767606,30427766030.606907,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$3)","v":2},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45552.000000000007,3953417847.4851279,3536151920.8274856,3162926583.9244056,2829093545.5495577,2530495121.2428961,2263412451.9167233,2024519187.7609329,1810840060.6090636,1619713828.8095381,1448760133.103344,1295849850.7185545,1159078578.4602456,1036742914.5440482,927319243.77821851,829444761.8767606,30427766030.606907,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$3)","v":5},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},388943.99999999994,7521296395.6843462,6727456525.6568394,6017402974.6483355,5382292463.9072781,4814215083.9957762,4306095781.7493525,3851606244.8563089,3445086086.6335502,3081472349.4038916,2756236448.4829082,2465327771.4516177,2205123230.2787275,1972382137.9952841,1764205847.9385369,1578001652.8967242,57888200995.579475,782272.98642674962]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$3)","v":5},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},388943.99999999994,{"$f":"IF($H48=\"\",\"\",(1/(1+$C$3)^(I$6+$E48))*$H48*($C$2 - $G48))","v":7521296395.6843462},6727456525.6568394,6017402974.6483355,5382292463.9072781,4814215083.9957762,4306095781.7493525,3851606244.8563089,3445086086.6335502,3081472349.4038916,2756236448.4829082,2465327771.4516177,2205123230.2787275,1972382137.9952841,1764205847.9385369,1578001652.8967242,57888200995.579475,782272.98642674962]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$3)","v":3},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},341640,26521139406.206135,23721949379.433037,21218201591.621681,18978713409.321716,16975593389.37542,15183893908.206997,13581300454.567976,12147853716.071535,10865700998.275078,9718873880.3891582,8693089338.4518414,7775571859.0803595,6954894328.3366375,6220835714.0757027,5564253769.2984829,204121865142.71182,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$3)","v":3},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},341640,26521139406.206135,23721949379.433037,21218201591.621681,18978713409.321716,16975593389.37542,15183893908.206997,13581300454.567976,12147853716.071535,10865700998.275078,9718873880.3891582,8693089338.4518414,7775571859.0803595,6954894328.3366375,6220835714.0757027,5564253769.2984829,204121865142.71182,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$3)","v":5},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},262800,5081957024.1110458,4545578733.551919,4065812820.7083354,3636684097.2346473,3252848029.7268763,2909524176.8576713,2602436651.9299393,2327760869.3469939,2082075911.7593865,1862321924.650614,1665762007.7375798,1489948128.5667081,1332690633.7805977,1192030978.3368495,1066217333.0383272,39113649321.337494,782272.98642674985]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$3)","v":5},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},262800,5081957024.1110458,4545578733.551919,4065812820.7083354,3636684097.2346473,3252848029.7268763,2909524176.8576713,2602436651.9299393,2327760869.3469939,2082075911.7593865,1862321924.650614,1665762007.7375798,1489948128.5667081,1332690633.7805977,1192030978.3368495,1066217333.0383272,39113649321.337494,782272.98642674985]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$3)","v":2},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,39534178474.851265,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$3)","v":2},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,39534178474.851265,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$3)","v":4},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},78051.600000000006,1687443502.027976,1509341236.1609807,1350036883.8649199,1207546407.7503757,1080095176.8786905,966095864.82888234,864128680.52672827,772923685.62319195,691344978.1960572,618376545.79253781,553109611.62123239,494731316.29806125,442514594.18431234,395809118.23283756,354033200.56604427,12987530802.552828,787123.07894259563]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$3)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},78051.600000000006,1687443502.027976,1509341236.1609807,1350036883.8649199,1207546407.7503757,1080095176.8786905,966095864.82888234,864128680.52672827,772923685.62319195,691344978.1960572,618376545.79253781,553109611.62123239,494731316.29806125,442514594.18431234,395809118.23283756,354033200.56604427,12987530802.552828,787123.07894259563]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$3)","v":2},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},569400,49417723093.564087,44201899010.343559,39536582299.055061,35363669319.369469,31631189015.536198,28292655648.959038,25306489847.011662,22635500757.613293,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.8006,11591490547.227728,10368059523.459505,380347075382.58624,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$3)","v":2},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},569400,{"$f":"IF($H58=\"\",\"\",(1/(1+$C$3)^(I$6+$E58))*$H58*($C$2 - $G58))","v":49417723093.564087},44201899010.343559,39536582299.055061,35363669319.369469,31631189015.536198,28292655648.959038,25306489847.011662,22635500757.613293,20246422860.119221,18109501663.791798,16198123133.98193,14488482230.753067,12959286431.8006,11591490547.227728,10368059523.459505,380347075382.58624,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$3)","v":4},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770212,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$3)","v":4},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,6635961561.4770212,243436929210.15121,1217184.6460507561]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$3)","v":2},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$3)","v":2},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$3)","v":2},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$3)","v":2},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227760,19767089237.425632,17680759604.137424,15814632919.622025,14145467727.747787,12652475606.214479,11317062259.583612,10122595938.804665,9054200303.0453167,8098569144.0476894,7243800665.5167198,6479249253.5927715,5795392892.3012276,5183714572.7202396,4636596218.8910923,4147223809.3838015,152138830153.03448,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$3)","v":2},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,39534178474.851265,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,304277660306.06897,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$3)","v":2},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$3)","v":2},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$3)","v":2},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,{"$f":"IF($H68=\"\",\"\",(1/(1+$C$3)^(I$6+$E68))*$H68*($C$2 - $G68))","v":1956941834.5051382},1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$3)","v":2},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$3)","v":3},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$3)","v":3},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$G$3)","v":2},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C72=\"\",\"\",+C72*F72*24*365)","v":1138800},98835446187.128174,88403798020.687119,79073164598.110123,70727338638.738937,63262378031.072395,56585311297.918076,50612979694.023323,45271001515.226585,40492845720.238441,36219003327.583595,32396246267.96386,28976964461.506134,25918572863.6012,23182981094.455456,20736119046.91901,760694150765.17249,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$3)","v":3},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,{"$f":"IF(W73=\"\",\"\",SUM(I73:W73))","v":272162486856.94904},{"$f":"IF(C73=0,0,IF(X73=\"\",\"\",X73/(C73*1000)))","v":1360812.4342847452}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$3)","v":3},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$3)","v":3},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},91104.000000000015,7072303841.6549711,6325853167.8488111,5658187091.0991154,5060990242.4857922,4526824903.8334465,4049038375.5218658,3621680121.2181273,3239427657.6190763,2897520266.2066879,2591699701.437109,2318157156.9204912,2073485829.0880964,1854638487.556437,1658889523.7535212,1483801005.1462622,54432497371.389824,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$3)","v":2},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$3)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$3)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},387192.00000000006,{"$f":"IF($H78=\"\",\"\",(1/(1+$C$3)^(I$6+$E78))*$H78*($C$2 - $G78))","v":33604051703.623585},30057291327.033627,26884875963.357449,24047295137.171242,21509208530.564617,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148567,7050280475.9524651,258636011260.15866,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$3)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},387192.00000000006,33604051703.623585,30057291327.033627,26884875963.357449,24047295137.171242,21509208530.564617,19239005841.292145,17208413095.96793,15392140515.177042,13767567544.881073,12314461131.378424,11014723731.107714,9852167916.9120884,8812314773.6244087,7882213572.1148567,7050280475.9524651,258636011260.15866,1521388.3015303451]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$3)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$3)","v":2},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$3)","v":2},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},45324.24,3933650758.2477012,3518471161.2233467,3147111951.0047827,2814948077.8218098,2517842645.6366811,2252095389.6571388,2014396591.8221281,1801785860.3060181,1611615259.6654902,1441516332.4378271,1289370601.4649615,1153283185.5679443,1031559199.9713277,922682647.55932713,825297538.06737661,30275627200.453861,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$G$3)","v":4},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,5972365405.329319,219093236289.13602,1217184.6460507556]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$G$3)","v":4},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,5972365405.329319,219093236289.13602,1217184.6460507556]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$3)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,426985496.4402594,15663749270.957651,787123.07894259552]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$3)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,426985496.4402594,15663749270.957651,787123.07894259552]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$3)","v":2},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,19747322148.188213,17663078844.533287,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,151986691322.8815,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$3)","v":3},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},182208.00000000003,{"$f":"IF($H88=\"\",\"\",(1/(1+$C$3)^(I$6+$E88))*$H88*($C$2 - $G88))","v":14144607683.309942},12651706335.697622,11316374182.198231,10121980484.971584,9053649807.666893,8098076751.0437317,7243360242.4362545,6478855315.2381525,5795040532.4133759,5183399402.874218,4636314313.8409824,4146971658.1761928,3709276975.112874,3317779047.5070424,2967602010.2925243,108864994742.77965,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$3)","v":2},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},227532.24000000002,19747322148.188213,17663078844.533287,15798818286.702406,14131322260.020041,12639823130.608265,11305745197.324032,10112473342.86586,9045146102.7422714,8090470574.9036427,7236556864.851203,6472770004.33918,5789597499.408927,5178530858.1475201,4631959622.6722012,4143076585.574419,151986691322.8815,1521388.3015303453]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$3)","v":2},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$3)","v":2},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1956941834.5051382,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,15061744185.150415,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$G$3)","v":3},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$G$3)","v":3},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},455520,35361519208.274849,31629265839.244049,28290935455.495575,25304951212.428959,22634124519.167225,20245191877.609329,18108400606.090633,16197138288.095379,14487601331.03344,12958498507.185543,11590785784.602455,10367429145.440479,9273192437.7821846,8294447618.7676029,7419005025.7313099,272162486856.94904,1360812.4342847452]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$3)","v":4},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},367920,7954279134.138607,7114739833.7554636,6363810226.9726858,5692137948.9916697,5091357736.1285067,4553987241.6176271,4073333847.6007395,3643411312.7019148,3258865217.0857911,2914906276.463141,2607250694.51086,2332066810.832612,2085927379.9933913,1865766887.2928367,1668843369.6715891,61220683917.757439,874581.19882510626]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$3)","v":4},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},367920,7954279134.138607,7114739833.7554636,6363810226.9726858,5692137948.9916697,5091357736.1285067,4553987241.6176271,4073333847.6007395,3643411312.7019148,3258865217.0857911,2914906276.463141,2607250694.51086,2332066810.832612,2085927379.9933913,1865766887.2928367,1668843369.6715891,61220683917.757439,874581.19882510626]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$3)","v":3},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2275307910.4132614,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$3)","v":4},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,5972365405.329319,219093236289.13602,1217184.6460507556]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$3)","v":4},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,{"$f":"IF($H98=\"\",\"\",(1/(1+$C$3)^(I$6+$E98))*$H98*($C$2 - $G98))","v":28466339255.319645},25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,5972365405.329319,219093236289.13602,1217184.6460507556]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$3)","v":2},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},43274.400000000001,3755746955.1108713,3359344324.7861104,3004780254.7281847,2687638868.2720795,2403970365.1807508,2150241829.3208866,1923293228.3728859,1720298057.5786102,1538728137.369061,1376322126.4481766,1231057358.1826267,1101124649.5372331,984905768.81684554,880953281.58930743,787972523.78292239,28906377729.076553,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$3)","v":2},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},43274.400000000001,3755746955.1108713,3359344324.7861104,3004780254.7281847,2687638868.2720795,2403970365.1807508,2150241829.3208866,1923293228.3728859,1720298057.5786102,1538728137.369061,1376322126.4481766,1231057358.1826267,1101124649.5372331,984905768.81684554,880953281.58930743,787972523.78292239,28906377729.076553,1521388.3015303449]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$3)","v":3},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2275307910.4132614,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$3)","v":3},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2275307910.4132614,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,17512071684.930653,880003.60225782171]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$3)","v":4},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},21286.800000000003,460211864.18944806,411638518.9529947,368191877.41770548,329330838.47737527,294571411.87600648,263480690.40787703,235671458.32547137,210797368.80632511,188548630.41710654,168648148.85251033,150848075.89669979,134926722.626744,120685798.41390337,107947941.33622842,96554509.245284826,3542053855.2416806,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$3)","v":4},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},21286.800000000003,460211864.18944806,411638518.9529947,368191877.41770548,329330838.47737527,294571411.87600648,263480690.40787703,235671458.32547137,210797368.80632511,188548630.41710654,168648148.85251033,150848075.89669979,134926722.626744,120685798.41390337,107947941.33622842,96554509.245284826,3542053855.2416806,787123.07894259575]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$3)","v":3},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$3)","v":3},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},22548.240000000005,1750395200.8096051,1565648659.0425808,1400401305.0470314,1252595085.0152338,1120389163.6987782,1002136997.9416621,896365830.00148666,801758345.26072145,717136265.88615525,641445676.10568452,573743896.33782172,513187742.69930387,459023025.67021811,410575157.12899649,367240748.77369994,13472043099.41898,1360812.4342847455]
[null,{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$G$3)","v":3},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},{"$f":"IF(C107=\"\",\"\",+C107*F107*24*365)","v":633172.80000000005},49152511699.502045,43964679516.549232,39324400283.138855,35173882185.276253,31461433081.642445,28140816709.876968,25170676842.465984,22514022220.452579,20137765850.136478,18012312924.987907,16111192240.597412,14410726512.162268,12889737488.517235,11529282190.086971,10312416985.766521,{"$f":"IF(W107=\"\",\"\",SUM(I107:W107))","v":378305856731.15918},{"$f":"IF(C107=0,0,IF(X107=\"\",\"\",X107/(C107*1000)))","v":1360812.4342847452}]
[null,{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$G$3)","v":3},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},633172.80000000005,49152511699.502045,43964679516.549232,39324400283.138855,35173882185.276253,31461433081.642445,28140816709.876968,25170676842.465984,22514022220.452579,20137765850.136478,18012312924.987907,16111192240.597412,14410726512.162268,12889737488.517235,11529282190.086971,10312416985.766521,378305856731.15918,1360812.4342847452]
[null,{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$3)","v":3},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,31825367287.447361,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,244946238171.25406,1360812.4342847448]
[null,{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$3)","v":3},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},409968,31825367287.447361,28466339255.319645,25461841909.946018,22774456091.186062,20370712067.250504,18220672689.848392,16297560545.481569,14577424459.285841,13038841197.930094,11662648656.46699,10431707206.142208,9330686230.896431,8345873194.0039644,7465002856.8908434,6677104523.1581793,244946238171.25406,1360812.4342847448]
[null,{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$3)","v":3},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},33916.968000000001,819796870.23432589,733270903.60852051,655877373.53177154,586652391.35221064,524733802.64061779,469350449.58910358,419812566.71655065,375503190.26525104,335870474.29807794,300420817.79792297,268712717.17166638,240351267.59540826,214983244.71861207,192292705.47281936,171997053.19572392,6309625828.1885815,880003.60225782171]
[null,{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$3)","v":4},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},64806.479999999996,1401089453.1989861,1253210602.1457837,1120939715.693903,1002629441.5866755,896806298.37806404,802152324.13064766,717488662.0131017,641760878.36592305,574025830.38096869,513439919.83986467,459248586.61884141,410776911.10808712,367421208.50455016,328641510.29029536,293954839.25786704,10783586181.513559,787123.07894259552]
[null,{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$3)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$H$13,7,FALSE))","v":158280.5},94134.959999999992,2035159132.7488921,1820357006.0365763,1628226302.3582971,1456374152.3777256,1302660243.6294506,1165170164.248167,1042191560.1504177,932192808.72130406,833803943.40009308,745799591.59221208,667083713.40984988,596675951.17160106,533699419.6525948,477369785.02021003,426985496.4402594,15663749270.957651,787123.07894259552]
[null,{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Autogenerador CELSIA Solar Cenit Vasconia 0 MW"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":0},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$3)","v":0},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$H$13,7,FALSE))","v":83577.200000000012},0,{"$f":"IF($H114=\"\",\"\",(1/(1+$C$3)^(I$6+$E114))*$H114*($C$2 - $G114))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":""},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":""},{"$f":"IF(ISBLANK(InfoPro!F109),\"\",InfoPro!F109)","v":""},{"$f":"IF(ISBLANK(InfoPro!I109),\"\",YEAR(InfoPro!I109)-$G$3)","v":""},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":""},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$H$13,7,FALSE))","v":""},"","","","","","","","","","","","","","","","","",""]
[null,{"$f":"IF(ISBLANK(InfoPro!B110),\"\",InfoPro!B110)","v":""},{"$f":"IF(ISBLANK(InfoPro!E110),\"\",InfoPro!E110)","v":""},{"$f":"IF(ISBLANK(InfoPro!F110),\"\",InfoPro!F110)","v":""},{"$f":"IF(ISBLANK(InfoPro!I110),\"\",YEAR(InfoPro!I110)-$G$3)","v":""},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$E$13,2,FALSE))","v":""},{"$f":"IF(B116=\"\",\"\",VLOOKUP(D116,Tablas!$B$2:$H$13,7,FALSE))","v":""},"","","","","","","","","","","","","","","","","",""]

{"sheet":"EC-Mar2","index":8,"n_rows":118,"n_cols":8,"rows_kept":118,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Precio promedio de bolsa",162532,"$/MWh"]
[null,"Tasa de descuento",0.11799999999999999]
[null,"Costo emisiones Ton",80.2,"USD/Ton"]
[null,"TRM",3600]
[]
["Codigo","Nombre","capacidad","Tipo","Costos de conexión/activos de uso - SIN","VPN","Beneficio - Costo","(Beneficio - Costo)/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O2),\"\",InfoPro!O2)","v":0},{"$f":"IF(F8=\"\",\"\",F8-E8)","v":{"$error":"#REF!"}},{"$f":"IF(G8=\"\",\"\",G8/(C8*1000))","v":{"$error":"#REF!"}}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(F9=\"\",\"\",F9-E9)","v":{"$error":"#REF!"}},{"$f":"IF(G9=\"\",\"\",G9/(C9*1000))","v":{"$error":"#REF!"}}]
[{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O3),\"\",InfoPro!O3)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O4),\"\",InfoPro!O4)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O5),\"\",InfoPro!O5)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O6),\"\",InfoPro!O6)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O7),\"\",InfoPro!O7)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O8),\"\",InfoPro!O8)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O9),\"\",InfoPro!O9)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O10),\"\",InfoPro!O10)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O11),\"\",InfoPro!O11)","v":9409.9},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O12),\"\",InfoPro!O12)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!#REF!),\"\",InfoPro!#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(InfoPro!O13),\"\",InfoPro!O13)","v":0},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O14),\"\",InfoPro!O14)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q14),\"\",InfoPro!Q14)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O15),\"\",InfoPro!O15)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q15),\"\",InfoPro!Q15)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O16),\"\",InfoPro!O16)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q16),\"\",InfoPro!Q16)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O17),\"\",InfoPro!O17)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q17),\"\",InfoPro!Q17)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O18),\"\",InfoPro!O18)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q18),\"\",InfoPro!Q18)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O19),\"\",InfoPro!O19)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q19),\"\",InfoPro!Q19)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O20),\"\",InfoPro!O20)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q20),\"\",InfoPro!Q20)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O21),\"\",InfoPro!O21)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q21),\"\",InfoPro!Q21)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O22),\"\",InfoPro!O22)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q22),\"\",InfoPro!Q22)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O23),\"\",InfoPro!O23)","v":" 42930,59"},{"$f":"IF(ISBLANK(InfoPro!Q23),\"\",InfoPro!Q23)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O24),\"\",InfoPro!O24)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q24),\"\",InfoPro!Q24)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O25),\"\",InfoPro!O25)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q25),\"\",InfoPro!Q25)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O26),\"\",InfoPro!O26)","v":17908.677039999999},{"$f":"IF(ISBLANK(InfoPro!Q26),\"\",InfoPro!Q26)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O27),\"\",InfoPro!O27)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q27),\"\",InfoPro!Q27)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O28),\"\",InfoPro!O28)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q28),\"\",InfoPro!Q28)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O29),\"\",InfoPro!O29)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q29),\"\",InfoPro!Q29)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O30),\"\",InfoPro!O30)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q30),\"\",InfoPro!Q30)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O31),\"\",InfoPro!O31)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q31),\"\",InfoPro!Q31)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O32),\"\",InfoPro!O32)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q32),\"\",InfoPro!Q32)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O33),\"\",InfoPro!O33)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q33),\"\",InfoPro!Q33)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O34),\"\",InfoPro!O34)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q34),\"\",InfoPro!Q34)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O35),\"\",InfoPro!O35)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q35),\"\",InfoPro!Q35)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O36),\"\",InfoPro!O36)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q36),\"\",InfoPro!Q36)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O37),\"\",InfoPro!O37)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q37),\"\",InfoPro!Q37)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O38),\"\",InfoPro!O38)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q38),\"\",InfoPro!Q38)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O39),\"\",InfoPro!O39)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q39),\"\",InfoPro!Q39)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O40),\"\",InfoPro!O40)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q40),\"\",InfoPro!Q40)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!O41),\"\",InfoPro!O41)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q41),\"\",InfoPro!Q41)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!O42),\"\",InfoPro!O42)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q42),\"\",InfoPro!Q42)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O43),\"\",InfoPro!O43)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q43),\"\",InfoPro!Q43)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O44),\"\",InfoPro!O44)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q44),\"\",InfoPro!Q44)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!O45),\"\",InfoPro!O45)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q45),\"\",InfoPro!Q45)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!O46),\"\",InfoPro!O46)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q46),\"\",InfoPro!Q46)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O47),\"\",InfoPro!O47)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q47),\"\",InfoPro!Q47)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O48),\"\",InfoPro!O48)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q48),\"\",InfoPro!Q48)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O49),\"\",InfoPro!O49)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q49),\"\",InfoPro!Q49)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O50),\"\",InfoPro!O50)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q50),\"\",InfoPro!Q50)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O51),\"\",InfoPro!O51)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q51),\"\",InfoPro!Q51)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O52),\"\",InfoPro!O52)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q52),\"\",InfoPro!Q52)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O53),\"\",InfoPro!O53)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q53),\"\",InfoPro!Q53)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O54),\"\",InfoPro!O54)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q54),\"\",InfoPro!Q54)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O55),\"\",InfoPro!O55)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q55),\"\",InfoPro!Q55)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O56),\"\",InfoPro!O56)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q56),\"\",InfoPro!Q56)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O57),\"\",InfoPro!O57)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q57),\"\",InfoPro!Q57)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O58),\"\",InfoPro!O58)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q58),\"\",InfoPro!Q58)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O59),\"\",InfoPro!O59)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q59),\"\",InfoPro!Q59)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O60),\"\",InfoPro!O60)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q60),\"\",InfoPro!Q60)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O61),\"\",InfoPro!O61)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q61),\"\",InfoPro!Q61)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O62),\"\",InfoPro!O62)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q62),\"\",InfoPro!Q62)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O63),\"\",InfoPro!O63)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q63),\"\",InfoPro!Q63)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O64),\"\",InfoPro!O64)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q64),\"\",InfoPro!Q64)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O65),\"\",InfoPro!O65)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q65),\"\",InfoPro!Q65)","v":""},{"$f":"IF(F73=\"\",\"\",F73-E73)","v":""},{"$f":"IF(G73=\"\",\"\",G73/(C73*1000))","v":""}]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O66),\"\",InfoPro!O66)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q66),\"\",InfoPro!Q66)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O67),\"\",InfoPro!O67)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q67),\"\",InfoPro!Q67)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O68),\"\",InfoPro!O68)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q68),\"\",InfoPro!Q68)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O69),\"\",InfoPro!O69)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q69),\"\",InfoPro!Q69)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O70),\"\",InfoPro!O70)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q70),\"\",InfoPro!Q70)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O71),\"\",InfoPro!O71)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q71),\"\",InfoPro!Q71)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O72),\"\",InfoPro!O72)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q72),\"\",InfoPro!Q72)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O73),\"\",InfoPro!O73)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q73),\"\",InfoPro!Q73)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O74),\"\",InfoPro!O74)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q74),\"\",InfoPro!Q74)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O75),\"\",InfoPro!O75)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q75),\"\",InfoPro!Q75)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O76),\"\",InfoPro!O76)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q76),\"\",InfoPro!Q76)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O77),\"\",InfoPro!O77)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q77),\"\",InfoPro!Q77)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O78),\"\",InfoPro!O78)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q78),\"\",InfoPro!Q78)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O79),\"\",InfoPro!O79)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q79),\"\",InfoPro!Q79)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!O80),\"\",InfoPro!O80)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q80),\"\",InfoPro!Q80)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O81),\"\",InfoPro!O81)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q81),\"\",InfoPro!Q81)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O82),\"\",InfoPro!O82)","v":14513.78},{"$f":"IF(ISBLANK(InfoPro!Q82),\"\",InfoPro!Q82)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O83),\"\",InfoPro!O83)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q83),\"\",InfoPro!Q83)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O84),\"\",InfoPro!O84)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q84),\"\",InfoPro!Q84)","v":""},"",""]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!O85),\"\",InfoPro!O85)","v":0},{"$f":"IF(ISBLANK(InfoPro!Q85),\"\",InfoPro!Q85)","v":""},"",""]
[]
[null,null,null,null,null,{"$f":"AVERAGE(F8:F87)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"_xlfn.STDEV.S(F8:F87)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[null,null,null,null,null,3734000000]
[null,null,null,null,null,3734000000]
[null,null,null,null,null,5633917333.333333]
[null,null,null,null,null,5633917333.333333]
[null,null,null,null,null,1637200000]
[null,null,null,null,null,1637200000]
[null,null,null,null,null,58886066.666666672]
[null,null,null,null,null,58886066.666666672]
[null,null,null,null,null,48829000000]
[null,null,null,null,null,48829000000]
[null,null,null,null,null,43241330000]
[null,null,null,null,null,43241330000]
[]
[null,null,null,null,"PROM",{"$f":"AVERAGE(F102:F113)","v":17189055566.666668}]
[null,null,null,null,"DESVI",{"$f":"_xlfn.STDEV.S(F102:F113)","v":21446210707.69149}]
[]
[null,null,null,null,null,{"$f":"F116+F115","v":38635266274.358154}]

{"sheet":"BT-Flex","index":9,"n_rows":114,"n_cols":25,"rows_kept":114,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"CEE",67453,"COP/MWh"]
[null,"Tasa de descuento",0.11799999999999999,null,null,"Año de Referencia",2023]
[null,null,null,null,null,"Mínimo",{"$f":"MIN(Y9:Y311)","v":0}]
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Factor de Flexibilidad","Produccion media/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$4)","v":4},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},{"$f":"IF(C9=\"\",\"\",+C9*F9*24*365)","v":64806.479999999996},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(I$7+$E9))*$H9*$G9*$C$3)","v":1706798780.2420332},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$H9*$G9*$C$3)","v":1526653649.5903697},1365522047.9341412,1221397180.6208777,1092484061.3782449,977177156.86783981,874040390.75835407,781789258.28117561,699274828.51625717,625469435.16659856,559453877.60876441,500405972.81642616,447590315.57819867,400349119.47960526,358094024.57925338,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":13136500099.41814},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":958868.62039548473}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$4)","v":4},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},{"$f":"IF(C10=\"\",\"\",+C10*F10*24*365)","v":64806.479999999996},1706798780.2420332,1526653649.5903697,1365522047.9341412,1221397180.6208777,1092484061.3782449,977177156.86783981,874040390.75835407,781789258.28117561,699274828.51625717,625469435.16659856,559453877.60876441,500405972.81642616,447590315.57819867,400349119.47960526,358094024.57925338,{"$f":"IF(W10=\"\",\"\",SUM(I10:W10))","v":13136500099.41814},{"$f":"IF(C10=0,0,IF(X10=\"\",\"\",X10/(C10*1000)))","v":958868.62039548473}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$4)","v":4},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},9460.8000000000011,249167705.14482245,222869145.92560145,199346284.36994767,178306157.75487265,159486724.28879488,142653599.54275036,127597137.33698601,114129818.72717893,102083916.57171638,91309406.59366405,81672098.920987517,73051966.834514782,65341651.90922609,58445126.93132925,52276499.938577145,1917737240.7909698,958868.62039548496]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2771766468.8015184,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,21333100840.282814,1072015.1176021514]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":4},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},46830.960000000014,1233380140.4668713,1103202272.3317275,986764107.63124096,882615480.88661993,789459285.22953486,706135317.73661447,631605829.81808078,564942602.69953585,505315387.02999616,451981562.63863713,404276889.65888828,361607235.83084834,323441176.95066929,289303378.31007981,258768674.69595692,9492799341.9153004,958868.62039548485]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":4},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},46830.960000000014,1233380140.4668713,1103202272.3317275,986764107.63124096,882615480.88661993,789459285.22953486,706135317.73661447,631605829.81808078,564942602.69953585,505315387.02999616,451981562.63863713,404276889.65888828,361607235.83084834,323441176.95066929,289303378.31007981,258768674.69595692,9492799341.9153004,958868.62039548485]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},14191.2,467161042.02815539,417854241.5278672,373751557.71723354,334303718.88840216,299019426.55492145,267459236.63230899,239230086.43319234,213980399.31412554,191395706.00547901,171194728.0907684,153125874.85757461,136964109.89049605,122508148.38148129,109577950.25177218,98012477.863839149,3595538704.4376173,1198512.9014792058]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},14191.2,467161042.02815539,417854241.5278672,373751557.71723354,334303718.88840216,299019426.55492145,267459236.63230899,239230086.43319234,213980399.31412554,191395706.00547901,171194728.0907684,153125874.85757461,136964109.89049605,122508148.38148129,109577950.25177218,98012477.863839149,3595538704.4376173,1198512.9014792058]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},28382.400000000001,835708483.0557344,747503115.43446708,668607437.77680433,598038853.1098429,534918473.26461798,478460172.86638469,427960798.62825108,382791412.01095802,342389456.18153679,306251749.71514922,273928219.78099209,245016296.76296258,219155900.50354436,196024955.7276783,175335380.79398772,6432090705.6129112,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":3},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},64759.175999999992,1906808188.8388336,1705552941.7163091,1525539303.8607416,1364525316.5122912,1220505649.8321033,1091686627.7568009,976463888.87012613,873402405.0716691,781218609.18753958,698764408.9333986,625012888.13363028,559045517.11415946,500040712.98225361,447263607.31865251,400056893.84494859,14675886959.973459,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},64759.175999999992,{"$f":"IF($H19=\"\",\"\",(1/(1+$C$4)^(I$7+$E19))*$H19*$G19*$C$3)","v":1906808188.8388336},1705552941.7163091,1525539303.8607416,1364525316.5122912,1220505649.8321033,1091686627.7568009,976463888.87012613,873402405.0716691,781218609.18753958,698764408.9333986,625012888.13363028,559045517.11415946,500040712.98225361,447263607.31865251,400056893.84494859,14675886959.973459,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},64333.440000000002,1894272561.5929976,1694340394.9847922,1515510192.2940898,1355554733.7156436,1212481872.7331343,1084509725.163805,970044476.89070249,867660533.89150476,776082767.34481657,694170632.68767142,620903964.83691549,555370272.66271508,496753374.47470051,444323232.98273736,397426863.13303888,14579405599.389267,1072015.1176021521]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},64333.440000000002,1894272561.5929976,1694340394.9847922,1515510192.2940898,1355554733.7156436,1212481872.7331343,1084509725.163805,970044476.89070249,867660533.89150476,776082767.34481657,694170632.68767142,620903964.83691549,555370272.66271508,496753374.47470051,444323232.98273736,397426863.13303888,14579405599.389267,1072015.1176021521]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":3},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},7568.6400000000012,222855595.48152918,199334164.11585793,178295316.7404812,159477027.49595812,142644926.20389816,127589379.43103592,114122879.63420029,102077709.86958879,91303854.981743142,81667133.257373109,73047525.274931237,65337679.136790022,58441573.467611834,52273321.527380884,46756101.545063406,1715224188.1634431,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":3},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},7568.6400000000012,222855595.48152918,199334164.11585793,178295316.7404812,159477027.49595812,142644926.20389816,127589379.43103592,114122879.63420029,102077709.86958879,91303854.981743142,81667133.257373109,73047525.274931237,65337679.136790022,58441573.467611834,52273321.527380884,46756101.545063406,1715224188.1634431,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":7},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},63623.880000000005,1199108910.9015188,1072548220.8421457,959345456.92499614,858090748.59123087,767523030.94027829,686514338.94479275,614055759.34239066,549244865.24364114,491274476.96211195,439422609.08954543,393043478.61318922,351559462.08693135,314453901.68777406,281264670.56151527,251578417.31799224,9229028348.0500565,686173.11137918639]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":7},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},63623.880000000005,1199108910.9015188,1072548220.8421457,959345456.92499614,858090748.59123087,767523030.94027829,686514338.94479275,614055759.34239066,549244865.24364114,491274476.96211195,439422609.08954543,393043478.61318922,351559462.08693135,314453901.68777406,281264670.56151527,251578417.31799224,9229028348.0500565,686173.11137918639]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":5},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},60076.079999999994,1415219076.627569,1265848905.7491672,1132244101.7434413,1012740699.2338474,905850357.09646475,810241822.08986104,724724348.91758609,648232870.23039901,579814731.86976659,518617828.14827067,463879989.39916885,414919489.62358558,371126556.01394069,331955774.60996479,296919297.5044409,10892335848.857471,857664.24006751738]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":5},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},60076.079999999994,1415219076.627569,1265848905.7491672,1132244101.7434413,1012740699.2338474,905850357.09646475,810241822.08986104,724724348.91758609,648232870.23039901,579814731.86976659,518617828.14827067,463879989.39916885,414919489.62358558,371126556.01394069,331955774.60996479,296919297.5044409,10892335848.857471,857664.24006751738]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$4)","v":1},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},9791.9279999999999,360377371.04135954,322341118.9994272,288319426.65422833,257888574.82489115,230669566.03299746,206323404.32289577,184546873.27629322,165068759.63890269,147646475.52674663,132063037.1437805,118124362.38263017,105656853.65172645,94505235.824442282,84530622.383222073,75608785.673722789,2773670467.3772664,1339937.423853752]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":1},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},9791.9279999999999,{"$f":"IF($H29=\"\",\"\",(1/(1+$C$4)^(I$7+$E29))*$H29*$G29*$C$3)","v":360377371.04135954},322341118.9994272,288319426.65422833,257888574.82489115,230669566.03299746,206323404.32289577,184546873.27629322,165068759.63890269,147646475.52674663,132063037.1437805,118124362.38263017,105656853.65172645,94505235.824442282,84530622.383222073,75608785.673722789,2773670467.3772664,1339937.423853752]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":2},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,3,FALSE))","v":0},569400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$G$4)","v":2},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$G$4)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,{"$f":"IF($H33=\"\",\"\",(1/(1+$C$4)^(I$7+$E33))*$H33*$G33*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,3,FALSE))","v":0},107047.20000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":3},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,3,FALSE))","v":0},375803.99999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":2},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$F$13,3,FALSE))","v":0},204984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":2},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,{"$f":"IF($H39=\"\",\"\",(1/(1+$C$4)^(I$7+$E39))*$H39*$G39*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C41=\"\",\"\",+C41*F41*24*365)","v":22548.240000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$4)","v":2},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":2},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,3,FALSE))","v":0},45552.000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":2},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,3,FALSE))","v":0},45552.000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":5},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},388943.99999999994,9162398221.3858356,8195347246.3200674,7330364263.2558746,6556676442.9837885,5864647981.2019567,5245660090.5205336,4692003658.7840214,4196783236.8372283,3753831159.9617429,3357630733.418375,3003247525.4189405,2686267911.8237391,2402744107.1768684,2149144997.4748378,1922312162.3209648,70519059738.884766,952960.26674168603]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":5},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},388943.99999999994,{"$f":"IF($H49=\"\",\"\",(1/(1+$C$4)^(I$7+$E49))*$H49*$G49*$C$3)","v":9162398221.3858356},8195347246.3200674,7330364263.2558746,6556676442.9837885,5864647981.2019567,5245660090.5205336,4692003658.7840214,4196783236.8372283,3753831159.9617429,3357630733.418375,3003247525.4189405,2686267911.8237391,2402744107.1768684,2149144997.4748378,1922312162.3209648,70519059738.884766,952960.26674168603]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":3},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,3,FALSE))","v":0},341640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$4)","v":3},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$F$13,3,FALSE))","v":0},341640,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$4)","v":5},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},262800,6190809609.0444851,5537396788.054101,4952948826.5242405,4430186785.7998581,3962599987.2986207,3544364926.027389,3170272742.4216366,2835664349.214344,2536372405.3795567,2268669414.4718757,2029221300.9587438,1815045886.3673913,1623475748.092479,1452124998.2938094,1298859569.135787,47648013337.084312,952960.26674168627]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":5},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},262800,6190809609.0444851,5537396788.054101,4952948826.5242405,4430186785.7998581,3962599987.2986207,3544364926.027389,3170272742.4216366,2835664349.214344,2536372405.3795567,2268669414.4718757,2029221300.9587438,1815045886.3673913,1623475748.092479,1452124998.2938094,1298859569.135787,47648013337.084312,952960.26674168627]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$4)","v":2},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$4)","v":2},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},78051.600000000006,2055633567.4447846,1838670453.8862121,1644606846.052068,1471025801.4776995,1315765475.3825579,1176892196.2276905,1052676383.0301344,941571004.49922621,842192311.71666026,753302604.39772832,673794816.09814703,602678726.38474703,539068628.25111532,482172297.18346632,431281124.4932614,15821332236.525496,958868.62039548461]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},78051.600000000006,2055633567.4447846,1838670453.8862121,1644606846.052068,1471025801.4776995,1315765475.3825579,1176892196.2276905,1052676383.0301344,941571004.49922621,842192311.71666026,753302604.39772832,673794816.09814703,602678726.38474703,539068628.25111532,482172297.18346632,431281124.4932614,15821332236.525496,958868.62039548461]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":2},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,3,FALSE))","v":0},569400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":2},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,3,FALSE))","v":0},569400,{"$f":"IF($H59=\"\",\"\",(1/(1+$C$4)^(I$7+$E59))*$H59*$G59*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$4)","v":4},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$4)","v":4},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":2},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":2},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":2},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$4)","v":2},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,3,FALSE))","v":0},227760,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$4)","v":2},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$4)","v":2},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$4)","v":2},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$4)","v":2},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,{"$f":"IF($H69=\"\",\"\",(1/(1+$C$4)^(I$7+$E69))*$H69*$G69*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$4)","v":2},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$4)","v":3},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$4)","v":3},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$G$4)","v":2},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C73=\"\",\"\",+C73*F73*24*365)","v":1138800},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$4)","v":3},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W74=\"\",\"\",SUM(I74:W74))","v":0},{"$f":"IF(C74=0,0,IF(X74=\"\",\"\",X74/(C74*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$4)","v":3},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$4)","v":3},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$F$13,3,FALSE))","v":0},91104.000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$4)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$4)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$4)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$F$13,3,FALSE))","v":0},387192.00000000006,{"$f":"IF($H79=\"\",\"\",(1/(1+$C$4)^(I$7+$E79))*$H79*$G79*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$4)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$F$13,3,FALSE))","v":0},387192.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$4)","v":2},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$4)","v":2},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$4)","v":2},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$F$13,3,FALSE))","v":0},45324.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$G$4)","v":4},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$G$4)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$4)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,520151174.38884252,19081485545.870144,958868.62039548461]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$4)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,520151174.38884252,19081485545.870144,958868.62039548461]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$4)","v":2},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$F$13,3,FALSE))","v":0},227532.24000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$4)","v":3},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$F$13,3,FALSE))","v":0},182208.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$4)","v":2},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$F$13,3,FALSE))","v":0},227532.24000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$4)","v":2},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$4)","v":2},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$G$4)","v":3},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C93=\"\",\"\",+C93*F93*24*365)","v":455520},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W93=\"\",\"\",SUM(I93:W93))","v":0},{"$f":"IF(C93=0,0,IF(X93=\"\",\"\",X93/(C93*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$G$4)","v":3},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$F$13,3,FALSE))","v":0},455520,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$4)","v":4},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},367920,{"$f":"IF($H95=\"\",\"\",(1/(1+$C$4)^(I$7+$E95))*$H95*$G95*$C$3)","v":9689855200.0764256},8667133452.6622791,7752355503.2757397,6934128357.1339369,6202261500.1198006,5547639982.2180691,4962110896.438344,4438381839.3902912,3969930088.9000816,3550921367.5313792,3176137180.2606258,2840909821.3422413,2541064240.9143481,2272866047.3294702,2032974997.6113331,74578670475.204361,1065409.5782172051]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$4)","v":4},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},367920,9689855200.0764256,8667133452.6622791,7752355503.2757397,6934128357.1339369,6202261500.1198006,5547639982.2180691,4962110896.438344,4438381839.3902912,3969930088.9000816,3550921367.5313792,3176137180.2606258,2840909821.3422413,2541064240.9143481,2272866047.3294702,2032974997.6113331,74578670475.204361,1065409.5782172051]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$4)","v":3},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2771766468.8015184,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,21333100840.282814,1072015.1176021514]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$4)","v":4},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$4)","v":4},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$4)","v":2},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$F$13,3,FALSE))","v":0},43274.400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$4)","v":2},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$F$13,3,FALSE))","v":0},43274.400000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$4)","v":3},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2771766468.8015184,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,21333100840.282814,1072015.1176021514]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$4)","v":3},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2771766468.8015184,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,21333100840.282814,1072015.1176021514]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$4)","v":4},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},21286.800000000003,560627336.57585037,501455578.33260328,448529139.8323822,401188854.94846356,358845129.6497885,320970598.97118831,287093559.00821853,256792092.1361526,229688812.2863619,205446164.83574411,183762222.57222196,164366925.37765831,147018716.79575872,131501535.59549081,117622124.86179858,4314908791.7796812,958868.62039548473]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$4)","v":4},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},21286.800000000003,560627336.57585037,501455578.33260328,448529139.8323822,401188854.94846356,358845129.6497885,320970598.97118831,287093559.00821853,256792092.1361526,229688812.2863619,205446164.83574411,183762222.57222196,164366925.37765831,147018716.79575872,131501535.59549081,117622124.86179858,4314908791.7796812,958868.62039548473]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$4)","v":3},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$4)","v":3},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$F$13,3,FALSE))","v":0},22548.240000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$G$4)","v":3},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$F$13,3,FALSE))","v":0},{"$f":"IF(C108=\"\",\"\",+C108*F108*24*365)","v":633172.80000000005},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(W108=\"\",\"\",SUM(I108:W108))","v":0},{"$f":"IF(C108=0,0,IF(X108=\"\",\"\",X108/(C108*1000)))","v":0}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$G$4)","v":3},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$F$13,3,FALSE))","v":0},633172.80000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$4)","v":3},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$4)","v":3},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$F$13,3,FALSE))","v":0},409968,{"$f":"IF($H111=\"\",\"\",(1/(1+$C$4)^(I$7+$E111))*$H111*$G111*$C$3)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$4)","v":3},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},33916.968000000001,998671637.25160241,893266222.94418836,798985888.1432811,714656429.46626222,639227575.55121851,571759906.57532954,511413154.36075997,457435737.35309482,409155400.13693643,365970840.90960318,327344222.63828558,292794474.63174027,261891301.1017355,234249822.09457555,209525780.04881534,7686348393.2074289,1072015.1176021518]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$4)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},64806.479999999996,1706798780.2420332,1526653649.5903697,1365522047.9341412,1221397180.6208777,1092484061.3782449,977177156.86783981,874040390.75835407,781789258.28117561,699274828.51625717,625469435.16659856,559453877.60876441,500405972.81642616,447590315.57819867,400349119.47960526,358094024.57925338,13136500099.41814,958868.62039548473]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$4)","v":4},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$F$13,3,FALSE))","v":0.61},94134.959999999992,2479218666.1909823,2217548001.959734,1983495529.4809785,1774146269.6609828,1586892906.6735089,1419403315.4503658,1269591516.5030107,1135591696.3354301,1015734969.8885779,908528595.60695708,812637384.26382577,726867070.00342202,650149436.49679947,581529012.96672595,520151174.38884252,19081485545.870144,958868.62039548461]

{"sheet":"BT-Confi","index":10,"n_rows":115,"n_cols":25,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,"CR1",2033920,"COP/MWh"]
[null,"Precio promedio de bolsa",{"$f":"'EC-RP'!C2","v":192057},"COP/MWh",null,null,null,"PE",884380,"COP/MWh"]
[null,"Tasa de descuento",0.11799999999999999,null,null,"Año de Referencia",2023,"Proba",0.19,"UPME Plan de expansion"]
[null,null,null,null,null,"Mínimo",{"$f":"MIN(Y9:Y311)","v":0},"CR1-PE",{"$f":"((I2-I3))","v":1149540},"COP/MWh"]
[]
[null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14]
["Codigo","Nombre","capacidad","Tecnologia","Año de entrada","FP","Factor ENFICC","ENFICC/a MWh/a","Flujo Descontado 0","Flujo Descontado 1","Flujo Descontado 2","Flujo Descontado 3","Flujo Descontado 4","Flujo Descontado 5","Flujo Descontado 6","Flujo Descontado 7","Flujo Descontado 8","Flujo Descontado 9","Flujo Descontado 10","Flujo Descontado 11","Flujo Descontado 12","Flujo Descontado 13","Flujo Descontado 14","VPN","Beneficio/kW"]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F2),\"\",InfoPro!F2)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I2),\"\",YEAR(InfoPro!I2)-$G$4)","v":4},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B9=\"\",\"\",VLOOKUP(D9,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C9=\"\",\"\",+C9*G9*F9*24*365)","v":9720.9719999999979},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(I$7+$E9))*$H9*$I$5*$I$4)","v":1359002221.8366416},{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(J$7+$E9))*$H9*$I$5*$I$4)","v":1215565493.5927029},1087267883.3566215,972511523.57479572,869867194.61072958,778056524.69653821,695936068.60155463,622483066.72768772,556782707.26984596,498016732.79950446,445453249.37343866,398437611.24636739,356384267.66222477,{"$f":"IF($H9=\"\",\"\",(1/(1+$C$4)^(V$7+$E9))*$H9*$I$5*$I$4)","v":318769470.1808809},285124749.71456248,{"$f":"IF(W9=\"\",\"\",SUM(I9:W9))","v":10459658765.244097},{"$f":"IF(C9=0,0,IF(X9=\"\",\"\",X9/(C9*1000)))","v":763478.74198862026}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F3),\"\",InfoPro!F3)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I3),\"\",YEAR(InfoPro!I3)-$G$4)","v":4},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B10=\"\",\"\",VLOOKUP(D10,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C10=\"\",\"\",+C10*G10*F10*24*365)","v":9720.9719999999979},1359002221.8366416,1215565493.5927029,1087267883.3566215,972511523.57479572,869867194.61072958,778056524.69653821,695936068.60155463,622483066.72768772,556782707.26984596,498016732.79950446,445453249.37343866,398437611.24636739,356384267.66222477,318769470.1808809,285124749.71456248,{"$f":"IF(W10=\"\",\"\",SUM(I10:W10))","v":10459658765.244097},{"$f":"IF(C10=0,0,IF(X10=\"\",\"\",X10/(C10*1000)))","v":763478.74198862026}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!F4),\"\",InfoPro!F4)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I4),\"\",YEAR(InfoPro!I4)-$G$4)","v":4},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B11=\"\",\"\",VLOOKUP(D11,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1419.12,198394484.93965575,177454816.58287635,158725238.44622213,141972485.19340083,126987911.62200433,113584894.11628295,101596506.36519048,90873440.398202598,81282147.046692848,72703172.671460509,65029671.441377915,58166074.634506203,52026900.388645954,46535689.077500865,41624051.053220809,1526957483.9772406,763478.74198862026]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F5),\"\",InfoPro!F5)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I5),\"\",YEAR(InfoPro!I5)-$G$4)","v":3},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B12=\"\",\"\",VLOOKUP(D12,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,2206960089.9172244,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,16986027747.511223,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F6),\"\",InfoPro!F6)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I6),\"\",YEAR(InfoPro!I6)-$G$4)","v":4},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B13=\"\",\"\",VLOOKUP(D13,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},7024.6440000000011,982052700.45129621,878401342.08523798,785689930.30879962,702763801.70733428,628590162.5289216,562245225.87560081,502902706.50769293,449823529.97110307,402346627.88112962,359880704.72372961,321896873.63482076,287922069.44080573,257533156.92379755,230351660.93362933,206039052.71344307,7558439545.6873417,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F7),\"\",InfoPro!F7)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I7),\"\",YEAR(InfoPro!I7)-$G$4)","v":4},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B14=\"\",\"\",VLOOKUP(D14,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},7024.6440000000011,982052700.45129621,878401342.08523798,785689930.30879962,702763801.70733428,628590162.5289216,562245225.87560081,502902706.50769293,449823529.97110307,402346627.88112962,359880704.72372961,321896873.63482076,287922069.44080573,257533156.92379755,230351660.93362933,206039052.71344307,7558439545.6873417,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!F8),\"\",InfoPro!F8)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I8),\"\",YEAR(InfoPro!I8)-$G$4)","v":2},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B15=\"\",\"\",VLOOKUP(D15,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},2128.6799999999998,371967042.29057133,332707551.24380267,297591727.40948361,266182224.87431452,238087857.66933319,212958727.79010126,190481867.43300653,170377341.17442444,152394759.54778573,136310160.5973039,121923220.57003926,109054759.00719075,97544507.162066877,87249111.951759294,78040350.58296895,2862871209.3041525,954290.40310138417]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!F9),\"\",InfoPro!F9)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I9),\"\",YEAR(InfoPro!I9)-$G$4)","v":2},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B16=\"\",\"\",VLOOKUP(D16,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},2128.6799999999998,371967042.29057133,332707551.24380267,297591727.40948361,266182224.87431452,238087857.66933319,212958727.79010126,190481867.43300653,170377341.17442444,152394759.54778573,136310160.5973039,121923220.57003926,109054759.00719075,97544507.162066877,87249111.951759294,78040350.58296895,2862871209.3041525,954290.40310138417]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!F10),\"\",InfoPro!F10)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I10),\"\",YEAR(InfoPro!I10)-$G$4)","v":3},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B17=\"\",\"\",VLOOKUP(D17,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},4257.3599999999997,665415102.48760533,595183454.81896722,532364449.74862903,476175715.33866638,425917455.58020252,380963734.86601305,340754682.34884888,304789519.09557146,272620321.19460779,243846441.14007851,218109518.0143815,195089014.32413375,174498223.90351859,156080701.1659379,139607067.23250258,5121415401.2596655,853569.2335432776]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F11),\"\",InfoPro!F11)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I11),\"\",YEAR(InfoPro!I11)-$G$4)","v":3},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B18=\"\",\"\",VLOOKUP(D18,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9713.8763999999992,1518255458.8425527,1358010249.4119434,1214678219.5097885,1086474257.1643903,971801661.14882874,869232255.0526197,777488600.2259568,695428086.06972885,622028699.52569675,556376296.53461254,497653216.93614721,445128101.01623183,398146780.87319487,356124133.1602816,318536791.73549342,11685362807.207468,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!F12),\"\",InfoPro!F12)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I12),\"\",YEAR(InfoPro!I12)-$G$4)","v":3},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B19=\"\",\"\",VLOOKUP(D19,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9713.8763999999992,{"$f":"IF($H19=\"\",\"\",(1/(1+$C$4)^(I$7+$E19))*$H19*$I$5*$I$4)","v":1518255458.8425527},1358010249.4119434,1214678219.5097885,1086474257.1643903,971801661.14882874,869232255.0526197,777488600.2259568,695428086.06972885,622028699.52569675,556376296.53461254,497653216.93614721,445128101.01623183,398146780.87319487,356124133.1602816,318536791.73549342,11685362807.207468,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F13),\"\",InfoPro!F13)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I13),\"\",YEAR(InfoPro!I13)-$G$4)","v":3},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B20=\"\",\"\",VLOOKUP(D20,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9650.0159999999996,1508274232.3052387,1349082497.5896592,1206692752.7635591,1079331621.4343107,965412899.31512582,863517799.02962947,772377279.99072421,690856243.28329527,617939394.70777762,552718599.91751122,494381574.16593146,442201765.80136985,395529307.51464218,353782922.64279258,316442685.7270059,11608541576.188574,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!F14),\"\",InfoPro!F14)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I14),\"\",YEAR(InfoPro!I14)-$G$4)","v":3},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B21=\"\",\"\",VLOOKUP(D21,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9650.0159999999996,1508274232.3052387,1349082497.5896592,1206692752.7635591,1079331621.4343107,965412899.31512582,863517799.02962947,772377279.99072421,690856243.28329527,617939394.70777762,552718599.91751122,494381574.16593146,442201765.80136985,395529307.51464218,353782922.64279258,316442685.7270059,11608541576.188574,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F15),\"\",InfoPro!F15)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I15),\"\",YEAR(InfoPro!I15)-$G$4)","v":3},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B22=\"\",\"\",VLOOKUP(D22,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1135.296,177444027.33002812,158715587.95172462,141963853.2663011,126980190.75697771,113577988.15472069,101590329.29760349,90867915.293026388,81277205.092152387,72698752.31856209,65025717.637354292,58162538.137168415,52023737.153102346,46532859.70760496,41621520.310916781,37228551.262000695,1365710773.6692441,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!F16),\"\",InfoPro!F16)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I16),\"\",YEAR(InfoPro!I16)-$G$4)","v":3},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B23=\"\",\"\",VLOOKUP(D23,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1135.296,177444027.33002812,158715587.95172462,141963853.2663011,126980190.75697771,113577988.15472069,101590329.29760349,90867915.293026388,81277205.092152387,72698752.31856209,65025717.637354292,58162538.137168415,52023737.153102346,46532859.70760496,41621520.310916781,37228551.262000695,1365710773.6692441,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F17),\"\",InfoPro!F17)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I17),\"\",YEAR(InfoPro!I17)-$G$4)","v":7},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B24=\"\",\"\",VLOOKUP(D24,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9543.5819999999985,954764962.92562068,853993705.65797913,763858412.9320029,683236505.30590594,611123886.67791247,546622438.88900936,488928836.21557194,437324540.44326651,391166851.91705412,349880905.11364406,312952509.0461933,279921743.33290988,250377230.17254922,223951010.88778993,200313963.2270036,7348417502.7444134,546350.74369846936]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!F18),\"\",InfoPro!F18)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I18),\"\",YEAR(InfoPro!I18)-$G$4)","v":7},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B25=\"\",\"\",VLOOKUP(D25,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9543.5819999999985,954764962.92562068,853993705.65797913,763858412.9320029,683236505.30590594,611123886.67791247,546622438.88900936,488928836.21557194,437324540.44326651,391166851.91705412,349880905.11364406,312952509.0461933,279921743.33290988,250377230.17254922,223951010.88778993,200313963.2270036,7348417502.7444134,546350.74369846936]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F19),\"\",InfoPro!F19)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I19),\"\",YEAR(InfoPro!I19)-$G$4)","v":5},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B26=\"\",\"\",VLOOKUP(D26,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9011.4120000000003,1126838085.3012648,1007905264.1335105,901525280.97809553,806373238.79972768,721264077.63839686,645137815.4189595,577046346.52858663,516141633.74649954,461665146.46377432,412938413.65274978,369354573.9291144,330370817.46790189,295501625.64213049,264312724.18795219,236415674.58671933,8672790718.4753857,682896.90696656576]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!F20),\"\",InfoPro!F20)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I20),\"\",YEAR(InfoPro!I20)-$G$4)","v":5},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B27=\"\",\"\",VLOOKUP(D27,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9011.4120000000003,1126838085.3012648,1007905264.1335105,901525280.97809553,806373238.79972768,721264077.63839686,645137815.4189595,577046346.52858663,516141633.74649954,461665146.46377432,412938413.65274978,369354573.9291144,330370817.46790189,295501625.64213049,264312724.18795219,236415674.58671933,8672790718.4753857,682896.90696656576]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F21),\"\",InfoPro!F21)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I21),\"\",YEAR(InfoPro!I21)-$G$4)","v":1},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B28=\"\",\"\",VLOOKUP(D28,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1468.7891999999999,286942815.76379251,256657259.18049416,229568210.35822383,205338291.91254368,183665735.16327703,164280621.79183993,146941522.17516989,131432488.52877448,117560365.41035286,105152384.08797213,94054010.81213969,84127022.193327099,75247783.714961633,67305709.94182615,60201887.246713914,2208476108.2814093,1066896.6706673475]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!F22),\"\",InfoPro!F22)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I22),\"\",YEAR(InfoPro!I22)-$G$4)","v":1},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B29=\"\",\"\",VLOOKUP(D29,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},1468.7891999999999,{"$f":"IF($H29=\"\",\"\",(1/(1+$C$4)^(I$7+$E29))*$H29*$I$5*$I$4)","v":286942815.76379251},256657259.18049416,229568210.35822383,205338291.91254368,183665735.16327703,164280621.79183993,146941522.17516989,131432488.52877448,117560365.41035286,105152384.08797213,94054010.81213969,84127022.193327099,75247783.714961633,67305709.94182615,60201887.246713914,2208476108.2814093,1066896.6706673475]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!F23),\"\",InfoPro!F23)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I23),\"\",YEAR(InfoPro!I23)-$G$4)","v":2},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B30=\"\",\"\",VLOOKUP(D30,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},85410,14924603548.695765,13349377056.078503,11940408815.812614,10680150998.043486,9552907869.4485531,8544640312.5657921,7642790977.2502623,6836127886.6281414,6114604549.756835,5469234838.7807131,4891981072.2546616,4375653910.7823458,3913822818.2310791,3500735973.3730583,3131248634.5018406,114868289262.20367,459473.1570488147]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F24),\"\",InfoPro!F24)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I24),\"\",YEAR(InfoPro!I24)-$G$4)","v":2},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B31=\"\",\"\",VLOOKUP(D31,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!F25),\"\",InfoPro!F25)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I25),\"\",YEAR(InfoPro!I25)-$G$4)","v":2},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B32=\"\",\"\",VLOOKUP(D32,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,10745714555.060951,9611551480.3765221,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,82705168268.786621,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!F26),\"\",InfoPro!F26)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I26),\"\",YEAR(InfoPro!I26)-$G$4)","v":2},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B33=\"\",\"\",VLOOKUP(D33,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,10745714555.060951,9611551480.3765221,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,82705168268.786621,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!F27),\"\",InfoPro!F27)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I27),\"\",YEAR(InfoPro!I27)-$G$4)","v":2},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B34=\"\",\"\",VLOOKUP(D34,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},16057.08,2805825467.1548033,2509682886.5427585,2244796857.3727713,2007868387.6321747,1795946679.4563282,1606392378.7623689,1436844703.7230492,1285192042.6860905,1149545655.354285,1028216149.690774,919692441.58387649,822622935.22708094,735798689.82744277,658138362.99413502,588674743.28634596,21595238381.294285,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!F28),\"\",InfoPro!F28)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I28),\"\",YEAR(InfoPro!I28)-$G$4)","v":3},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B35=\"\",\"\",VLOOKUP(D35,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},56370.6,8810588857.0118122,7880669818.436326,7048899658.7086992,6304919193.8360462,5639462606.2934227,5044242044.9851723,4511844405.1745729,4035639002.8395109,3609694993.5952702,3228707507.688077,2887931581.1163483,2583123060.0325117,2310485742.4262185,2066624098.771215,1848500982.800729,67811333553.715919,410977.77911342983]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!F29),\"\",InfoPro!F29)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I29),\"\",YEAR(InfoPro!I29)-$G$4)","v":2},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B36=\"\",\"\",VLOOKUP(D36,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},30747.600000000002,5372857277.5304756,4805775740.188261,4298547173.6925421,3844854359.2956548,3439046833.0014796,3076070512.5236855,2751404751.8100944,2461006039.186131,2201257637.9124603,1968924541.9610562,1761113186.0116782,1575235407.8816445,1408976214.5631886,1260264950.4143012,1127249508.4206629,41352584134.393311,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F30),\"\",InfoPro!F30)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I30),\"\",YEAR(InfoPro!I30)-$G$4)","v":3},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B37=\"\",\"\",VLOOKUP(D37,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F31),\"\",InfoPro!F31)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I31),\"\",YEAR(InfoPro!I31)-$G$4)","v":3},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B38=\"\",\"\",VLOOKUP(D38,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F32),\"\",InfoPro!F32)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I32),\"\",YEAR(InfoPro!I32)-$G$4)","v":2},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B39=\"\",\"\",VLOOKUP(D39,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,{"$f":"IF($H39=\"\",\"\",(1/(1+$C$4)^(I$7+$E39))*$H39*$I$5*$I$4)","v":591014300.52835214},528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F33),\"\",InfoPro!F33)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I33),\"\",YEAR(InfoPro!I33)-$G$4)","v":2},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B40=\"\",\"\",VLOOKUP(D40,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F34),\"\",InfoPro!F34)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I34),\"\",YEAR(InfoPro!I34)-$G$4)","v":2},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B41=\"\",\"\",VLOOKUP(D41,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C41=\"\",\"\",+C41*G41*F41*24*365)","v":3382.2360000000003},591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F35),\"\",InfoPro!F35)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I35),\"\",YEAR(InfoPro!I35)-$G$4)","v":2},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B42=\"\",\"\",VLOOKUP(D42,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F36),\"\",InfoPro!F36)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I36),\"\",YEAR(InfoPro!I36)-$G$4)","v":2},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B43=\"\",\"\",VLOOKUP(D43,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F37),\"\",InfoPro!F37)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I37),\"\",YEAR(InfoPro!I37)-$G$4)","v":2},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B44=\"\",\"\",VLOOKUP(D44,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F38),\"\",InfoPro!F38)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I38),\"\",YEAR(InfoPro!I38)-$G$4)","v":2},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B45=\"\",\"\",VLOOKUP(D45,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!F39),\"\",InfoPro!F39)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I39),\"\",YEAR(InfoPro!I39)-$G$4)","v":2},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B46=\"\",\"\",VLOOKUP(D46,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6832.7999999999993,1193968283.8956609,1067950164.4862801,955232705.26500905,854412079.8434788,764232629.55588436,683571225.00526333,611423278.18002093,546890230.93025124,489168363.98054671,437538787.10245699,391358485.78037292,350052312.86258763,313105825.45848626,280058877.86984462,250499890.76014721,9189463140.9762897,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!F40),\"\",InfoPro!F40)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I40),\"\",YEAR(InfoPro!I40)-$G$4)","v":2},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B47=\"\",\"\",VLOOKUP(D47,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6832.7999999999993,1193968283.8956609,1067950164.4862801,955232705.26500905,854412079.8434788,764232629.55588436,683571225.00526333,611423278.18002093,546890230.93025124,489168363.98054671,437538787.10245699,391358485.78037292,350052312.86258763,313105825.45848626,280058877.86984462,250499890.76014721,9189463140.9762897,459473.15704881446]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!F41),\"\",InfoPro!F41)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I41),\"\",YEAR(InfoPro!I41)-$G$4)","v":5},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B48=\"\",\"\",VLOOKUP(D48,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},120572.64,15077087008.930309,13485766555.393837,12062403001.246725,10789269231.884371,9650509151.9538193,8631940207.4721107,7720876750.8695097,6905972049.0782728,6177076966.9752007,5525113566.1674433,4941962044.8724899,4420359610.7982912,3953810027.5476665,3536502708.0032797,3163240347.0512352,116041889228.24457,1568133.6382195211]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!F42),\"\",InfoPro!F42)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I42),\"\",YEAR(InfoPro!I42)-$G$4)","v":5},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B49=\"\",\"\",VLOOKUP(D49,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},120572.64,{"$f":"IF($H49=\"\",\"\",(1/(1+$C$4)^(I$7+$E49))*$H49*$I$5*$I$4)","v":15077087008.930309},13485766555.393837,12062403001.246725,10789269231.884371,9650509151.9538193,8631940207.4721107,7720876750.8695097,6905972049.0782728,6177076966.9752007,5525113566.1674433,4941962044.8724899,4420359610.7982912,3953810027.5476665,3536502708.0032797,3163240347.0512352,116041889228.24457,1568133.6382195211]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!F43),\"\",InfoPro!F43)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I43),\"\",YEAR(InfoPro!I43)-$G$4)","v":3},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B50=\"\",\"\",VLOOKUP(D50,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},51246,8009626233.6471004,7164245289.4875679,6408090598.8260899,5731744721.6691322,5126784187.5394754,4585674586.3501568,4101676731.9768844,3668762729.8541012,3281540903.2684274,2935188643.3527975,2625392346.4694076,2348293690.9386473,2100441584.0238349,1878749180.7011042,1680455438.9097536,61646666867.014473,410977.77911342983]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!F44),\"\",InfoPro!F44)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I44),\"\",YEAR(InfoPro!I44)-$G$4)","v":3},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B51=\"\",\"\",VLOOKUP(D51,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},51246,8009626233.6471004,7164245289.4875679,6408090598.8260899,5731744721.6691322,5126784187.5394754,4585674586.3501568,4101676731.9768844,3668762729.8541012,3281540903.2684274,2935188643.3527975,2625392346.4694076,2348293690.9386473,2100441584.0238349,1878749180.7011042,1680455438.9097536,61646666867.014473,410977.77911342983]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!F45),\"\",InfoPro!F45)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I45),\"\",YEAR(InfoPro!I45)-$G$4)","v":5},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B52=\"\",\"\",VLOOKUP(D52,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},81468,10187220951.979939,9112004429.320158,8150272298.139678,7290046778.3002491,6520614291.8606892,5832392032.0757504,5216808615.4523716,4666197330.458293,4173700653.3616223,3733184842.0050287,3339163543.8327632,2986729466.7556019,2671493261.8565311,2389528856.7589726,2137324558.8184021,78406681910.976059,1568133.6382195211]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!F46),\"\",InfoPro!F46)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I46),\"\",YEAR(InfoPro!I46)-$G$4)","v":5},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B53=\"\",\"\",VLOOKUP(D53,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},81468,10187220951.979939,9112004429.320158,8150272298.139678,7290046778.3002491,6520614291.8606892,5832392032.0757504,5216808615.4523716,4666197330.458293,4173700653.3616223,3733184842.0050287,3339163543.8327632,2986729466.7556019,2671493261.8565311,2389528856.7589726,2137324558.8184021,78406681910.976059,1568133.6382195211]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!F47),\"\",InfoPro!F47)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I47),\"\",YEAR(InfoPro!I47)-$G$4)","v":2},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B54=\"\",\"\",VLOOKUP(D54,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,11939682838.95661,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,91894631409.762909,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!F48),\"\",InfoPro!F48)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I48),\"\",YEAR(InfoPro!I48)-$G$4)","v":2},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B55=\"\",\"\",VLOOKUP(D55,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,11939682838.95661,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,91894631409.762909,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F49),\"\",InfoPro!F49)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I49),\"\",YEAR(InfoPro!I49)-$G$4)","v":4},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B56=\"\",\"\",VLOOKUP(D56,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},11707.740000000003,1636754500.7521603,1464002236.8087304,1309483217.1813331,1171273002.8455572,1047650270.8815364,937075376.45933473,838171177.51282156,749705883.28517175,670577713.13521612,599801174.53954947,536494789.39136803,479870115.7346763,429221928.20632935,383919434.88938224,343398421.18907177,12597399242.812237,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!F50),\"\",InfoPro!F50)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I50),\"\",YEAR(InfoPro!I50)-$G$4)","v":4},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B57=\"\",\"\",VLOOKUP(D57,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},11707.740000000003,1636754500.7521603,1464002236.8087304,1309483217.1813331,1171273002.8455572,1047650270.8815364,937075376.45933473,838171177.51282156,749705883.28517175,670577713.13521612,599801174.53954947,536494789.39136803,479870115.7346763,429221928.20632935,383919434.88938224,343398421.18907177,12597399242.812237,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!F51),\"\",InfoPro!F51)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I51),\"\",YEAR(InfoPro!I51)-$G$4)","v":2},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B58=\"\",\"\",VLOOKUP(D58,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},85410,14924603548.695765,13349377056.078503,11940408815.812614,10680150998.043486,9552907869.4485531,8544640312.5657921,7642790977.2502623,6836127886.6281414,6114604549.756835,5469234838.7807131,4891981072.2546616,4375653910.7823458,3913822818.2310791,3500735973.3730583,3131248634.5018406,114868289262.20367,459473.1570488147]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!F52),\"\",InfoPro!F52)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I52),\"\",YEAR(InfoPro!I52)-$G$4)","v":2},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B59=\"\",\"\",VLOOKUP(D59,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},85410,{"$f":"IF($H59=\"\",\"\",(1/(1+$C$4)^(I$7+$E59))*$H59*$I$5*$I$4)","v":14924603548.695765},13349377056.078503,11940408815.812614,10680150998.043486,9552907869.4485531,8544640312.5657921,7642790977.2502623,6836127886.6281414,6114604549.756835,5469234838.7807131,4891981072.2546616,4375653910.7823458,3913822818.2310791,3500735973.3730583,3131248634.5018406,114868289262.20367,459473.1570488147]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!F53),\"\",InfoPro!F53)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I53),\"\",YEAR(InfoPro!I53)-$G$4)","v":4},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B60=\"\",\"\",VLOOKUP(D60,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,2004120976.6365576,73520175154.459732,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!F54),\"\",InfoPro!F54)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I54),\"\",YEAR(InfoPro!I54)-$G$4)","v":4},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B61=\"\",\"\",VLOOKUP(D61,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,2004120976.6365576,73520175154.459732,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!F55),\"\",InfoPro!F55)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I55),\"\",YEAR(InfoPro!I55)-$G$4)","v":2},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B62=\"\",\"\",VLOOKUP(D62,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!F56),\"\",InfoPro!F56)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I56),\"\",YEAR(InfoPro!I56)-$G$4)","v":2},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B63=\"\",\"\",VLOOKUP(D63,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C63=\"\",\"\",+C63*G63*F63*24*365)","v":34164},5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!F57),\"\",InfoPro!F57)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I57),\"\",YEAR(InfoPro!I57)-$G$4)","v":2},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B64=\"\",\"\",VLOOKUP(D64,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C64=\"\",\"\",+C64*G64*F64*24*365)","v":34164},5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!F58),\"\",InfoPro!F58)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I58),\"\",YEAR(InfoPro!I58)-$G$4)","v":2},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B65=\"\",\"\",VLOOKUP(D65,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34164,5969841419.4783049,5339750822.4314003,4776163526.3250456,4272060399.2173939,3821163147.7794213,3417856125.0263171,3057116390.900105,2734451154.651257,2445841819.9027338,2187693935.5122848,1956792428.901865,1750261564.3129382,1565529127.2924316,1400294389.3492234,1252499453.8007362,45947315704.881454,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!F59),\"\",InfoPro!F59)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I59),\"\",YEAR(InfoPro!I59)-$G$4)","v":2},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B66=\"\",\"\",VLOOKUP(D66,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,11939682838.95661,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,91894631409.762909,459473.15704881452]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F60),\"\",InfoPro!F60)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I60),\"\",YEAR(InfoPro!I60)-$G$4)","v":2},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B67=\"\",\"\",VLOOKUP(D67,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F61),\"\",InfoPro!F61)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I61),\"\",YEAR(InfoPro!I61)-$G$4)","v":2},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B68=\"\",\"\",VLOOKUP(D68,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F62),\"\",InfoPro!F62)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I62),\"\",YEAR(InfoPro!I62)-$G$4)","v":2},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B69=\"\",\"\",VLOOKUP(D69,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,{"$f":"IF($H69=\"\",\"\",(1/(1+$C$4)^(I$7+$E69))*$H69*$I$5*$I$4)","v":591014300.52835214},528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F63),\"\",InfoPro!F63)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I63),\"\",YEAR(InfoPro!I63)-$G$4)","v":2},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B70=\"\",\"\",VLOOKUP(D70,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F64),\"\",InfoPro!F64)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I64),\"\",YEAR(InfoPro!I64)-$G$4)","v":3},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B71=\"\",\"\",VLOOKUP(D71,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F65),\"\",InfoPro!F65)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I65),\"\",YEAR(InfoPro!I65)-$G$4)","v":3},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B72=\"\",\"\",VLOOKUP(D72,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!F66),\"\",InfoPro!F66)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I66),\"\",YEAR(InfoPro!I66)-$G$4)","v":2},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B73=\"\",\"\",VLOOKUP(D73,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C73=\"\",\"\",+C73*G73*F73*24*365)","v":170820},29849207097.391529,26698754112.157005,23880817631.625229,21360301996.086971,19105815738.897106,17089280625.131584,15285581954.500525,13672255773.256283,12229209099.51367,10938469677.561426,9783962144.5093231,8751307821.5646915,7827645636.4621582,7001471946.7461166,6262497269.0036812,229736578524.40735,459473.1570488147]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!F67),\"\",InfoPro!F67)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I67),\"\",YEAR(InfoPro!I67)-$G$4)","v":3},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B74=\"\",\"\",VLOOKUP(D74,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,{"$f":"IF(W74=\"\",\"\",SUM(I74:W74))","v":82195555822.685959},{"$f":"IF(C74=0,0,IF(X74=\"\",\"\",X74/(C74*1000)))","v":410977.77911342977}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!F68),\"\",InfoPro!F68)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I68),\"\",YEAR(InfoPro!I68)-$G$4)","v":3},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B75=\"\",\"\",VLOOKUP(D75,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,82195555822.685959,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!F69),\"\",InfoPro!F69)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I69),\"\",YEAR(InfoPro!I69)-$G$4)","v":3},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B76=\"\",\"\",VLOOKUP(D76,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},13665.599999999999,2135900328.9725602,1910465410.5300181,1708824159.6869576,1528465259.1117687,1367142450.0105267,1222846556.3600419,1093780461.8605025,978336727.96109343,875077574.20491397,782716971.56074584,700104625.72517526,626211650.91697252,560117755.73968923,500999781.52029443,448121450.3759343,16439111164.537197,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F70),\"\",InfoPro!F70)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I70),\"\",YEAR(InfoPro!I70)-$G$4)","v":2},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B77=\"\",\"\",VLOOKUP(D77,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F71),\"\",InfoPro!F71)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I71),\"\",YEAR(InfoPro!I71)-$G$4)","v":2},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B78=\"\",\"\",VLOOKUP(D78,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!F72),\"\",InfoPro!F72)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I72),\"\",YEAR(InfoPro!I72)-$G$4)","v":2},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B79=\"\",\"\",VLOOKUP(D79,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},58078.8,{"$f":"IF($H79=\"\",\"\",(1/(1+$C$4)^(I$7+$E79))*$H79*$I$5*$I$4)","v":10148730413.113119},9077576398.1333828,8119477994.7525787,7262502678.66957,6495977351.2250166,5810355412.5447388,5197097864.5301781,4648566962.907136,4157931093.8346481,3719079690.3708839,3326547129.1331701,2975444659.3319955,2661399516.3971338,2380500461.8936796,2129249071.4612515,78110436698.298492,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!F73),\"\",InfoPro!F73)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I73),\"\",YEAR(InfoPro!I73)-$G$4)","v":2},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B80=\"\",\"\",VLOOKUP(D80,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},58078.8,10148730413.113119,9077576398.1333828,8119477994.7525787,7262502678.66957,6495977351.2250166,5810355412.5447388,5197097864.5301781,4648566962.907136,4157931093.8346481,3719079690.3708839,3326547129.1331701,2975444659.3319955,2661399516.3971338,2380500461.8936796,2129249071.4612515,78110436698.298492,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F74),\"\",InfoPro!F74)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I74),\"\",YEAR(InfoPro!I74)-$G$4)","v":2},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B81=\"\",\"\",VLOOKUP(D81,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F75),\"\",InfoPro!F75)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I75),\"\",YEAR(InfoPro!I75)-$G$4)","v":2},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B82=\"\",\"\",VLOOKUP(D82,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F76),\"\",InfoPro!F76)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I76),\"\",YEAR(InfoPro!I76)-$G$4)","v":2},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B83=\"\",\"\",VLOOKUP(D83,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6798.6360000000004,1187998442.4761827,1062610413.6638488,950456541.73868418,850140019.44426143,760411466.40810502,680153368.8802371,608366161.78912091,544155779.77560008,486722522.16064405,435351093.16694474,389401693.35147113,348302051.29827476,311540296.33119392,278658583.48049545,249247391.30634654,9143515825.27141,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!F77),\"\",InfoPro!F77)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I77),\"\",YEAR(InfoPro!I77)-$G$4)","v":4},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B84=\"\",\"\",VLOOKUP(D84,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,1803708878.9729021,66168157639.013763,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!F78),\"\",InfoPro!F78)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I78),\"\",YEAR(InfoPro!I78)-$G$4)","v":4},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B85=\"\",\"\",VLOOKUP(D85,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,1803708878.9729021,66168157639.013763,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F79),\"\",InfoPro!F79)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I79),\"\",YEAR(InfoPro!I79)-$G$4)","v":4},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B86=\"\",\"\",VLOOKUP(D86,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,414159307.97954702,15193226965.573545,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F80),\"\",InfoPro!F80)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I80),\"\",YEAR(InfoPro!I80)-$G$4)","v":4},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B87=\"\",\"\",VLOOKUP(D87,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,414159307.97954702,15193226965.573545,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F81),\"\",InfoPro!F81)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I81),\"\",YEAR(InfoPro!I81)-$G$4)","v":2},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B88=\"\",\"\",VLOOKUP(D88,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,5963871578.0588274,5334411071.6089697,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,45901368389.176582,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!F82),\"\",InfoPro!F82)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I82),\"\",YEAR(InfoPro!I82)-$G$4)","v":3},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B89=\"\",\"\",VLOOKUP(D89,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},27331.199999999997,{"$f":"IF($H89=\"\",\"\",(1/(1+$C$4)^(I$7+$E89))*$H89*$I$5*$I$4)","v":4271800657.9451203},3820930821.0600362,3417648319.3739152,3056930518.2235374,2734284900.0210533,2445693112.7200837,2187560923.721005,1956673455.9221869,1750155148.4098279,1565433943.1214917,1400209251.4503505,1252423301.833945,1120235511.4793785,1001999563.0405889,896242900.75186861,32878222329.074394,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!F83),\"\",InfoPro!F83)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I83),\"\",YEAR(InfoPro!I83)-$G$4)","v":2},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B90=\"\",\"\",VLOOKUP(D90,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},34129.836000000003,5963871578.0588274,5334411071.6089697,4771387362.7987213,4267788338.8181767,3817341984.6316428,3414438268.9012909,3054059274.5092049,2731716703.4966059,2443395978.0828314,2185506241.5767732,1954835636.4729629,1748511302.7486253,1563963598.1651392,1398894094.9598742,1251246954.3469355,45901368389.176582,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F84),\"\",InfoPro!F84)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I84),\"\",YEAR(InfoPro!I84)-$G$4)","v":2},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B91=\"\",\"\",VLOOKUP(D91,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F85),\"\",InfoPro!F85)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I85),\"\",YEAR(InfoPro!I85)-$G$4)","v":2},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B92=\"\",\"\",VLOOKUP(D92,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,591014300.52835214,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,4548784254.7832651,459473.15704881464]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!F86),\"\",InfoPro!F86)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I86),\"\",YEAR(InfoPro!I86)-$G$4)","v":3},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B93=\"\",\"\",VLOOKUP(D93,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,82195555822.685959,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!F87),\"\",InfoPro!F87)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I87),\"\",YEAR(InfoPro!I87)-$G$4)","v":3},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B94=\"\",\"\",VLOOKUP(D94,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},68328,10679501644.862801,9552327052.6500912,8544120798.4347878,7642326295.5588427,6835712250.0526342,6114232781.80021,5468902309.3025141,4891683639.8054676,4375387871.0245695,3913584857.80373,3500523128.6258764,3131058254.5848632,2800588778.6984468,2504998907.6014724,2240607251.8796716,82195555822.685959,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!F88),\"\",InfoPro!F88)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I88),\"\",YEAR(InfoPro!I88)-$G$4)","v":4},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B95=\"\",\"\",VLOOKUP(D95,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},114055.20000000001,15945038234.038998,14262109332.771917,12756806201.048225,11410381217.395552,10206065489.620352,9128860008.6049652,8165348844.9060507,7303532061.6333218,6532676262.6416111,5843180914.7062712,5226458778.8070412,4674828961.3658686,4181421253.4578428,3740090566.5991445,3345340399.4625621,122722138527.05972,1753173.4075294246]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!F89),\"\",InfoPro!F89)","v":"Hidraulica"},{"$f":"IF(ISBLANK(InfoPro!I89),\"\",YEAR(InfoPro!I89)-$G$4)","v":4},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$E$13,2,FALSE))","v":0.6},{"$f":"IF(B96=\"\",\"\",VLOOKUP(D96,Tablas!$B$2:$F$13,5,FALSE))","v":0.31},114055.20000000001,15945038234.038998,14262109332.771917,12756806201.048225,11410381217.395552,10206065489.620352,9128860008.6049652,8165348844.9060507,7303532061.6333218,6532676262.6416111,5843180914.7062712,5226458778.8070412,4674828961.3658686,4181421253.4578428,3740090566.5991445,3345340399.4625621,122722138527.05972,1753173.4075294246]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F90),\"\",InfoPro!F90)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I90),\"\",YEAR(InfoPro!I90)-$G$4)","v":3},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B97=\"\",\"\",VLOOKUP(D97,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,2206960089.9172244,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,16986027747.511223,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!F91),\"\",InfoPro!F91)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I91),\"\",YEAR(InfoPro!I91)-$G$4)","v":4},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B98=\"\",\"\",VLOOKUP(D98,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,1803708878.9729021,66168157639.013763,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!F92),\"\",InfoPro!F92)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I92),\"\",YEAR(InfoPro!I92)-$G$4)","v":4},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B99=\"\",\"\",VLOOKUP(D99,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,{"$f":"IF($H99=\"\",\"\",(1/(1+$C$4)^(I$7+$E99))*$H99*$I$5*$I$4)","v":8597094347.3850842},7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,1803708878.9729021,66168157639.013763,367600.87577229866]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!F93),\"\",InfoPro!F93)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I93),\"\",YEAR(InfoPro!I93)-$G$4)","v":2},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B100=\"\",\"\",VLOOKUP(D100,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6491.1600000000008,1134269869.7008779,1014552656.2619662,907471070.00175881,811691475.85130489,726020998.07809019,649392663.75500023,580852114.27101982,519545719.38373882,464709945.78151941,415661847.74733418,371790561.49135435,332549697.21945834,297450534.18556207,266055933.97635245,237974896.22213992,8729989983.9274769,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!F94),\"\",InfoPro!F94)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I94),\"\",YEAR(InfoPro!I94)-$G$4)","v":2},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B101=\"\",\"\",VLOOKUP(D101,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},6491.1600000000008,1134269869.7008779,1014552656.2619662,907471070.00175881,811691475.85130489,726020998.07809019,649392663.75500023,580852114.27101982,519545719.38373882,464709945.78151941,415661847.74733418,371790561.49135435,332549697.21945834,297450534.18556207,266055933.97635245,237974896.22213992,8729989983.9274769,459473.15704881458]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F95),\"\",InfoPro!F95)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I95),\"\",YEAR(InfoPro!I95)-$G$4)","v":3},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B102=\"\",\"\",VLOOKUP(D102,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,2206960089.9172244,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,16986027747.511223,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F96),\"\",InfoPro!F96)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I96),\"\",YEAR(InfoPro!I96)-$G$4)","v":3},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B103=\"\",\"\",VLOOKUP(D103,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,2206960089.9172244,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,16986027747.511223,853569.23354327749]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F97),\"\",InfoPro!F97)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I97),\"\",YEAR(InfoPro!I97)-$G$4)","v":4},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B104=\"\",\"\",VLOOKUP(D104,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3193.02,446387591.11422545,399273337.31147182,357131786.50399983,319438091.68515193,285722801.14950979,255566011.76163667,228592139.32167858,204465240.89595586,182884830.85505891,163582138.51078615,146316760.74310035,130873667.92763893,117060525.87445341,104705300.42437696,93654114.869746834,3435654338.9487915,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!F98),\"\",InfoPro!F98)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I98),\"\",YEAR(InfoPro!I98)-$G$4)","v":4},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B105=\"\",\"\",VLOOKUP(D105,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C105=\"\",\"\",+C105*G105*F105*24*365)","v":3193.02},446387591.11422545,399273337.31147182,357131786.50399983,319438091.68515193,285722801.14950979,255566011.76163667,228592139.32167858,204465240.89595586,182884830.85505891,163582138.51078615,146316760.74310035,130873667.92763893,117060525.87445341,104705300.42437696,93654114.869746834,3435654338.9487915,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F99),\"\",InfoPro!F99)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I99),\"\",YEAR(InfoPro!I99)-$G$4)","v":3},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B106=\"\",\"\",VLOOKUP(D106,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!F100),\"\",InfoPro!F100)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I100),\"\",YEAR(InfoPro!I100)-$G$4)","v":3},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B107=\"\",\"\",VLOOKUP(D107,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},3382.2360000000003,528635331.42070878,472840189.10617959,422933979.52252197,378295151.63016278,338367756.37760544,302654522.69911039,270710664.31047446,242138340.1703707,216581699.61571625,193722450.46128464,173275894.86698088,154987383.60195073,138629144.54557315,123997445.92627291,110910058.96804376,4068680013.2229567,410977.77911342995]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!F101),\"\",InfoPro!F101)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I101),\"\",YEAR(InfoPro!I101)-$G$4)","v":3},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B108=\"\",\"\",VLOOKUP(D108,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},{"$f":"IF(C108=\"\",\"\",+C108*G108*F108*24*365)","v":94975.919999999984},14844507286.359295,13277734603.183624,11876327909.824352,10622833550.82679,9501640027.5731602,8498783566.7022886,7601774209.9304914,6799440259.3295984,6081789140.7241507,5439882952.3471832,4865727148.7899675,4352170973.8729591,3892818402.3908405,3481948481.5660458,3114444080.1127429,{"$f":"IF(W108=\"\",\"\",SUM(I108:W108))","v":114251822593.53348},{"$f":"IF(C108=0,0,IF(X108=\"\",\"\",X108/(C108*1000)))","v":410977.77911342977}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!F102),\"\",InfoPro!F102)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I102),\"\",YEAR(InfoPro!I102)-$G$4)","v":3},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B109=\"\",\"\",VLOOKUP(D109,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},94975.919999999984,14844507286.359295,13277734603.183624,11876327909.824352,10622833550.82679,9501640027.5731602,8498783566.7022886,7601774209.9304914,6799440259.3295984,6081789140.7241507,5439882952.3471832,4865727148.7899675,4352170973.8729591,3892818402.3908405,3481948481.5660458,3114444080.1127429,114251822593.53348,410977.77911342977]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!F103),\"\",InfoPro!F103)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I103),\"\",YEAR(InfoPro!I103)-$G$4)","v":3},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B110=\"\",\"\",VLOOKUP(D110,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,9611551480.3765221,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,73976000240.417374,410977.77911342983]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!F104),\"\",InfoPro!F104)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I104),\"\",YEAR(InfoPro!I104)-$G$4)","v":3},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B111=\"\",\"\",VLOOKUP(D111,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},61495.200000000004,9611551480.3765221,8597094347.3850842,7689708718.5913095,6878093666.0029593,6152141025.0473709,5502809503.6201887,4922012078.372262,4402515275.8249207,3937849083.9221125,3522226372.0233564,3150470815.763289,2817952429.1263771,2520529900.8286023,2254499016.8413258,2016546526.6917048,73976000240.417374,410977.77911342983]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!F105),\"\",InfoPro!F105)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I105),\"\",YEAR(InfoPro!I105)-$G$4)","v":3},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B112=\"\",\"\",VLOOKUP(D112,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},5087.5452000000005,795171047.47268844,711244228.50866592,636175517.44961178,569029979.82970643,508971359.41834211,455251663.16488564,407201845.40687448,364223475.31920791,325781283.82755643,291396497.16239387,260640874.02718598,233131372.11733988,208525377.56470475,186516437.89329579,166830445.34284064,6120091404.5053005,853569.2335432776]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!F106),\"\",InfoPro!F106)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I106),\"\",YEAR(InfoPro!I106)-$G$4)","v":4},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B113=\"\",\"\",VLOOKUP(D113,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},9720.9719999999979,1359002221.8366416,1215565493.5927029,1087267883.3566215,972511523.57479572,869867194.61072958,778056524.69653821,695936068.60155463,622483066.72768772,556782707.26984596,498016732.79950446,445453249.37343866,398437611.24636739,356384267.66222477,318769470.1808809,285124749.71456248,10459658765.244097,763478.74198862026]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!F107),\"\",InfoPro!F107)","v":"PCH"},{"$f":"IF(ISBLANK(InfoPro!I107),\"\",YEAR(InfoPro!I107)-$G$4)","v":4},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$E$13,2,FALSE))","v":0.54},{"$f":"IF(B114=\"\",\"\",VLOOKUP(D114,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},14120.244000000001,1974025125.149575,1765675424.9996197,1579316122.5399103,1412626227.6743386,1263529720.6389432,1130169696.4570155,1010885238.3336453,904190731.96211588,808757363.11459374,723396568.08103204,647045230.84171033,578752442.61333668,517667658.86702734,463030106.32113373,414159307.97954702,15193226965.573545,763478.74198862037]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1938_A1"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Autogenerador CELSIA Solar Cenit Vasconia 0 MW"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":0},{"$f":"IF(ISBLANK(InfoPro!F108),\"\",InfoPro!F108)","v":"Solar FV"},{"$f":"IF(ISBLANK(InfoPro!I108),\"\",YEAR(InfoPro!I108)-$G$4)","v":0},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$E$13,2,FALSE))","v":0.26},{"$f":"IF(B115=\"\",\"\",VLOOKUP(D115,Tablas!$B$2:$F$13,5,FALSE))","v":0.15},0,{"$f":"IF($H115=\"\",\"\",(1/(1+$C$4)^(I$7+$E115))*$H115*$I$5*$I$4)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Resumen","index":11,"n_rows":112,"n_cols":23,"rows_kept":112,"cut":false,"hidden":false,"merged":[[2,8,2,14],[2,15,2,21]]}
["Min",{"$f":"ABS(MIN('EC-RE'!G4,'EC-RP'!H4,'EC-Per'!F4,'EC-Mar'!G4,'BT-Flex'!G5,'BT-Confi'!G5))","v":1744166.5384341588},"Año Base",2023,null,null,null,null,null,null,null,null,null,null,"Pesos",1,1,1,0.5,1,1,0.3]
[]
[null,null,null,null,null,null,null,null,"Sin normalizar",null,null,null,null,null,null,"Normalizados"]
["Codigo","Codigo Asociado","Nombre","Capacidad","Fecha Radicación","Hora Radicación","Requiere Expansión","IT_TA","BT_Confi","BT_Flex","EC_RE","EC_RP","EC_Per","EC_Mar","B_Ambiental","BT_Confi","BT_Flex","EC_RE","EC_RP","EC_Per","EC_Mar","B_Ambiental","Valoracion final "]
[{"$f":"IF(ISBLANK(InfoPro!A2),\"\",InfoPro!A2)","v":"SC_1329_A1"},{"$f":"IF(ISBLANK(InfoPro!H2),\"\",InfoPro!H2)","v":"SC_1329"},{"$f":"IF(ISBLANK(InfoPro!B2),\"\",InfoPro!B2)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E2),\"\",InfoPro!E2)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!C2),\"\",InfoPro!C2)","v":"2022-07-15T16:53:26"},{"$f":"IF(ISBLANK(InfoPro!D2),\"\",InfoPro!D2)","v":44757.703773148147},{"$f":"IF(ISBLANK(InfoPro!L2),\"\",InfoPro!L2)","v":"NO"},{"$f":"'IT-TA'!H2","v":100},{"$f":"IFERROR('BT-Confi'!Y9,\"\")","v":763478.74198862026},{"$f":"IFERROR('BT-Flex'!Y9,\"\")","v":958868.62039548473},{"$f":"IFERROR('EC-RE'!Z9,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z8,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W8,\"\")","v":-501390.76405726135},{"$f":"IFERROR('EC-Mar'!Y8,\"\")","v":787123.07894259552},{"$f":"IF(C5=\"\",\"\",(SUMIF(I5:N5,\">0\"))*(H5/100))","v":4406527.9236232098},{"$f":"IF(C5=\"\",\"\",I5+$B$1)","v":2507645.2804227788},{"$f":"IF(D5=\"\",\"\",J5+$B$1)","v":2703035.1588296434},2854100.9417880722,2531289.6173767545,1242775.7743768974,2531289.6173767541,{"$f":"IF(I5=\"\",\"\",O5+$B$1)","v":6150694.4620573688},{"$f":"IFERROR((+$P$1*P5+$Q$1*Q5+$R$1*R5+$S$1*S5+$T$1*T5+U5*$U$1+$V$1*V5),\"\")","v":14949699.920099735}]
[{"$f":"IF(ISBLANK(InfoPro!A3),\"\",InfoPro!A3)","v":"SC_1329_A2"},{"$f":"IF(ISBLANK(InfoPro!H3),\"\",InfoPro!H3)","v":"SC_1329"},{"$f":"IF(ISBLANK(InfoPro!B3),\"\",InfoPro!B3)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E3),\"\",InfoPro!E3)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!C3),\"\",InfoPro!C3)","v":"2022-07-15T16:53:26"},{"$f":"IF(ISBLANK(InfoPro!D3),\"\",InfoPro!D3)","v":44757.703773148147},{"$f":"IF(ISBLANK(InfoPro!L3),\"\",InfoPro!L3)","v":"NO"},{"$f":"'IT-TA'!H3","v":100},{"$f":"IFERROR('BT-Confi'!Y10,\"\")","v":763478.74198862026},{"$f":"IFERROR('BT-Flex'!Y10,\"\")","v":958868.62039548473},{"$f":"IFERROR('EC-RE'!Z10,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z9,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W9,\"\")","v":-489650.20897603058},{"$f":"IFERROR('EC-Mar'!Y9,\"\")","v":787123.07894259552},{"$f":"IF(C6=\"\",\"\",(SUMIF(I6:N6,\">0\"))*(H6/100))","v":4406527.9236232098},{"$f":"IF(C6=\"\",\"\",I6+$B$1)","v":2507645.2804227788},{"$f":"IF(D6=\"\",\"\",J6+$B$1)","v":2703035.1588296434},{"$f":"IF(E6=\"\",\"\",K6+$B$1)","v":2854100.9417880722},{"$f":"IF(F6=\"\",\"\",L6+$B$1)","v":2531289.6173767545},{"$f":"IF(G6=\"\",\"\",M6+$B$1)","v":1254516.3294581282},{"$f":"IF(H6=\"\",\"\",N6+$B$1)","v":2531289.6173767541},{"$f":"IF(I6=\"\",\"\",O6+$B$1)","v":6150694.4620573688},{"$f":"IFERROR((+$P$1*P6+$Q$1*Q6+$R$1*R6+$S$1*S6+$T$1*T6+U6*$U$1+$V$1*V6),\"\")","v":14961440.475180967}]
[{"$f":"IF(ISBLANK(InfoPro!A4),\"\",InfoPro!A4)","v":"SC_987_A1"},{"$f":"IF(ISBLANK(InfoPro!H4),\"\",InfoPro!H4)","v":"SC_987"},{"$f":"IF(ISBLANK(InfoPro!B4),\"\",InfoPro!B4)","v":"PCH Alejandria II"},{"$f":"IF(ISBLANK(InfoPro!E4),\"\",InfoPro!E4)","v":2},{"$f":"IF(ISBLANK(InfoPro!C4),\"\",InfoPro!C4)","v":"2022-07-16T19:05:42"},{"$f":"IF(ISBLANK(InfoPro!D4),\"\",InfoPro!D4)","v":44758.795624999999},{"$f":"IF(ISBLANK(InfoPro!L4),\"\",InfoPro!L4)","v":"NO"},{"$f":"'IT-TA'!H4","v":100},{"$f":"IFERROR('BT-Confi'!Y11,\"\")","v":763478.74198862026},{"$f":"IFERROR('BT-Flex'!Y11,\"\")","v":958868.62039548496},{"$f":"IFERROR('EC-RE'!Z11,\"\")","v":1109934.4033539137},{"$f":"IFERROR('EC-RP'!Z10,\"\")","v":787123.07894259586},{"$f":"IFERROR('EC-Per'!W10,\"\")","v":-659528.47870272386},{"$f":"IFERROR('EC-Mar'!Y10,\"\")","v":787123.07894259586},4406527.9236232108,2507645.2804227788,2703035.1588296439,2854100.9417880727,2531289.6173767545,1084638.059731435,2531289.6173767545,6150694.4620573698,14791562.205454273]
[{"$f":"IF(ISBLANK(InfoPro!A5),\"\",InfoPro!A5)","v":"SC_2301_A1"},{"$f":"IF(ISBLANK(InfoPro!H5),\"\",InfoPro!H5)","v":"SC_2301"},{"$f":"IF(ISBLANK(InfoPro!B5),\"\",InfoPro!B5)","v":"Pequeña Central Hidroeléctrica El Limón 1"},{"$f":"IF(ISBLANK(InfoPro!E5),\"\",InfoPro!E5)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C5),\"\",InfoPro!C5)","v":"2022-07-17T17:26:38"},{"$f":"IF(ISBLANK(InfoPro!D5),\"\",InfoPro!D5)","v":44759.7268287037},{"$f":"IF(ISBLANK(InfoPro!L5),\"\",InfoPro!L5)","v":"NO"},{"$f":"'IT-TA'!H5","v":100},{"$f":"IFERROR('BT-Confi'!Y12,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y12,\"\")","v":1072015.1176021514},{"$f":"IFERROR('EC-RE'!Z12,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z11,\"\")","v":880003.60225782171},{"$f":"IFERROR('EC-Per'!W11,\"\")","v":-529482.90556294459},{"$f":"IFERROR('EC-Mar'!Y11,\"\")","v":880003.60225782171},4926498.2186107468,2597735.7719774363,2816181.6560363099,2985073.2013838338,2624170.1406919807,1214683.6328712143,2624170.1406919807,6670664.7570449058,15551128.900420235]
[{"$f":"IF(ISBLANK(InfoPro!A6),\"\",InfoPro!A6)","v":"SC_1979_A1"},{"$f":"IF(ISBLANK(InfoPro!H6),\"\",InfoPro!H6)","v":"SC_1979"},{"$f":"IF(ISBLANK(InfoPro!B6),\"\",InfoPro!B6)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E6),\"\",InfoPro!E6)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C6),\"\",InfoPro!C6)","v":"2022-08-30T08:20:00"},{"$f":"IF(ISBLANK(InfoPro!D6),\"\",InfoPro!D6)","v":44803.347222222219},{"$f":"IF(ISBLANK(InfoPro!L6),\"\",InfoPro!L6)","v":"NO"},{"$f":"'IT-TA'!H6","v":100},{"$f":"IFERROR('BT-Confi'!Y13,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y13,\"\")","v":958868.62039548485},{"$f":"IFERROR('EC-RE'!Z13,\"\")","v":1109934.4033539139},{"$f":"IFERROR('EC-RP'!Z12,\"\")","v":787123.07894259586},{"$f":"IFERROR('EC-Per'!W12,\"\")","v":-1744166.5384341588},{"$f":"IFERROR('EC-Mar'!Y12,\"\")","v":787123.07894259586},4406527.9236232108,2507645.2804227793,2703035.1588296434,2854100.9417880727,2531289.6173767545,0,2531289.6173767545,6150694.4620573698,13706924.145722838]
[{"$f":"IF(ISBLANK(InfoPro!A7),\"\",InfoPro!A7)","v":"SC_1979_A2"},{"$f":"IF(ISBLANK(InfoPro!H7),\"\",InfoPro!H7)","v":"SC_1979"},{"$f":"IF(ISBLANK(InfoPro!B7),\"\",InfoPro!B7)","v":"HIDROMONOS"},{"$f":"IF(ISBLANK(InfoPro!E7),\"\",InfoPro!E7)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C7),\"\",InfoPro!C7)","v":"2022-08-30T08:20:00"},{"$f":"IF(ISBLANK(InfoPro!D7),\"\",InfoPro!D7)","v":44803.347222222219},{"$f":"IF(ISBLANK(InfoPro!L7),\"\",InfoPro!L7)","v":"NO"},{"$f":"'IT-TA'!H7","v":100},{"$f":"IFERROR('BT-Confi'!Y14,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y14,\"\")","v":958868.62039548485},{"$f":"IFERROR('EC-RE'!Z14,\"\")","v":1109934.4033539139},{"$f":"IFERROR('EC-RP'!Z13,\"\")","v":787123.07894259586},{"$f":"IFERROR('EC-Per'!W13,\"\")","v":-1265356.9845955216},{"$f":"IFERROR('EC-Mar'!Y13,\"\")","v":787123.07894259586},4406527.9236232108,2507645.2804227793,2703035.1588296434,2854100.9417880727,2531289.6173767545,478809.55383863719,2531289.6173767545,6150694.4620573698,14185733.699561475]
[{"$f":"IF(ISBLANK(InfoPro!A8),\"\",InfoPro!A8)","v":"SC_1389_A1"},{"$f":"IF(ISBLANK(InfoPro!H8),\"\",InfoPro!H8)","v":"SC_1389"},{"$f":"IF(ISBLANK(InfoPro!B8),\"\",InfoPro!B8)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E8),\"\",InfoPro!E8)","v":3},{"$f":"IF(ISBLANK(InfoPro!C8),\"\",InfoPro!C8)","v":"2022-07-16T19:38:13"},{"$f":"IF(ISBLANK(InfoPro!D8),\"\",InfoPro!D8)","v":44758.818206018514},{"$f":"IF(ISBLANK(InfoPro!L8),\"\",InfoPro!L8)","v":"NO"},{"$f":"'IT-TA'!H8","v":100},{"$f":"IFERROR('BT-Confi'!Y15,\"\")","v":954290.40310138417},{"$f":"IFERROR('BT-Flex'!Y15,\"\")","v":1198512.9014792058},{"$f":"IFERROR('EC-RE'!Z15,\"\")","v":1387333.6491777368},{"$f":"IFERROR('EC-RP'!Z14,\"\")","v":983844.02732424496},{"$f":"IFERROR('EC-Per'!W14,\"\")","v":-59871.135930736957},{"$f":"IFERROR('EC-Mar'!Y14,\"\")","v":983844.02732424461},5507825.0084068161,2698456.9415355427,2942679.4399133646,3131500.1876118956,2728010.5657584039,1684295.4025034218,2728010.5657584034,7251991.5468409751,16724545.284254123]
[{"$f":"IF(ISBLANK(InfoPro!A9),\"\",InfoPro!A9)","v":"SC_1389_A2"},{"$f":"IF(ISBLANK(InfoPro!H9),\"\",InfoPro!H9)","v":"SC_1389"},{"$f":"IF(ISBLANK(InfoPro!B9),\"\",InfoPro!B9)","v":"PCH LA JOYA"},{"$f":"IF(ISBLANK(InfoPro!E9),\"\",InfoPro!E9)","v":3},{"$f":"IF(ISBLANK(InfoPro!C9),\"\",InfoPro!C9)","v":"2022-07-16T19:38:13"},{"$f":"IF(ISBLANK(InfoPro!D9),\"\",InfoPro!D9)","v":44758.818206018514},{"$f":"IF(ISBLANK(InfoPro!L9),\"\",InfoPro!L9)","v":"NO"},{"$f":"'IT-TA'!H9","v":100},{"$f":"IFERROR('BT-Confi'!Y16,\"\")","v":954290.40310138417},{"$f":"IFERROR('BT-Flex'!Y16,\"\")","v":1198512.9014792058},{"$f":"IFERROR('EC-RE'!Z16,\"\")","v":1387333.6491777368},{"$f":"IFERROR('EC-RP'!Z15,\"\")","v":983844.02732424496},{"$f":"IFERROR('EC-Per'!W15,\"\")","v":-50834.76431048724},{"$f":"IFERROR('EC-Mar'!Y15,\"\")","v":983844.02732424461},5507825.0084068161,2698456.9415355427,2942679.4399133646,3131500.1876118956,2728010.5657584039,1693331.7741236715,2728010.5657584034,7251991.5468409751,16733581.655874372]
[{"$f":"IF(ISBLANK(InfoPro!A10),\"\",InfoPro!A10)","v":"SC_1529_A1"},{"$f":"IF(ISBLANK(InfoPro!H10),\"\",InfoPro!H10)","v":"SC_1529"},{"$f":"IF(ISBLANK(InfoPro!B10),\"\",InfoPro!B10)","v":"PCH CHURIMO_6MW"},{"$f":"IF(ISBLANK(InfoPro!E10),\"\",InfoPro!E10)","v":6},{"$f":"IF(ISBLANK(InfoPro!C10),\"\",InfoPro!C10)","v":"2022-07-17T22:46:12"},{"$f":"IF(ISBLANK(InfoPro!D10),\"\",InfoPro!D10)","v":44759.948749999996},{"$f":"IF(ISBLANK(InfoPro!L10),\"\",InfoPro!L10)","v":"NO"},{"$f":"'IT-TA'!H10","v":100},{"$f":"IFERROR('BT-Confi'!Y17,\"\")","v":853569.2335432776},{"$f":"IFERROR('BT-Flex'!Y17,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z17,\"\")","v":1240906.6629496755},{"$f":"IFERROR('EC-RP'!Z16,\"\")","v":880003.60225782183},{"$f":"IFERROR('EC-Per'!W16,\"\")","v":-182646.1763251329},{"$f":"IFERROR('EC-Mar'!Y16,\"\")","v":880003.60225782171},4926498.2186107486,2597735.7719774363,2816181.6560363108,2985073.2013838342,2624170.1406919807,1561520.3621090259,2624170.1406919807,6670664.7570449077,15897965.629658051]
[{"$f":"IF(ISBLANK(InfoPro!A11),\"\",InfoPro!A11)","v":"SC_2215_A1"},{"$f":"IF(ISBLANK(InfoPro!H11),\"\",InfoPro!H11)","v":"SC_2215"},{"$f":"IF(ISBLANK(InfoPro!B11),\"\",InfoPro!B11)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E11),\"\",InfoPro!E11)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!C11),\"\",InfoPro!C11)","v":"2022-07-15T09:30:13"},{"$f":"IF(ISBLANK(InfoPro!D11),\"\",InfoPro!D11)","v":44757.395983796298},{"$f":"IF(ISBLANK(InfoPro!L11),\"\",InfoPro!L11)","v":"SI"},{"$f":"'IT-TA'!H11","v":100},{"$f":"IFERROR('BT-Confi'!Y18,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y18,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z18,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z17,\"\")","v":880003.60225782206},{"$f":"IFERROR('EC-Per'!W17,\"\")","v":-288749.82482789981},{"$f":"IFERROR('EC-Mar'!Y17,\"\")","v":880003.60225782183},{"$f":"IF(C14=\"\",\"\",(SUMIF(I14:N14,\">0\"))*(H14/100))","v":4926498.2186107486},2597735.7719774363,2816181.6560363108,2985073.2013838338,2624170.1406919807,1455416.7136062589,2624170.1406919807,6670664.7570449077,15791861.981155284]
[{"$f":"IF(ISBLANK(InfoPro!A12),\"\",InfoPro!A12)","v":"SC_2215_A2"},{"$f":"IF(ISBLANK(InfoPro!H12),\"\",InfoPro!H12)","v":"SC_2215"},{"$f":"IF(ISBLANK(InfoPro!B12),\"\",InfoPro!B12)","v":"Pequeña Central Hidroeléctrica Colibrí"},{"$f":"IF(ISBLANK(InfoPro!E12),\"\",InfoPro!E12)","v":13.69},{"$f":"IF(ISBLANK(InfoPro!C12),\"\",InfoPro!C12)","v":"2022-07-15T09:30:13"},{"$f":"IF(ISBLANK(InfoPro!D12),\"\",InfoPro!D12)","v":44757.395983796298},{"$f":"IF(ISBLANK(InfoPro!L12),\"\",InfoPro!L12)","v":"NO"},{"$f":"'IT-TA'!H12","v":100},{"$f":"IFERROR('BT-Confi'!Y19,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y19,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z19,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z18,\"\")","v":880003.60225782206},{"$f":"IFERROR('EC-Per'!W18,\"\")","v":-284886.43407558632},{"$f":"IFERROR('EC-Mar'!Y18,\"\")","v":880003.60225782183},4926498.2186107486,2597735.7719774363,2816181.6560363108,2985073.2013838338,2624170.1406919807,1459280.1043585725,2624170.1406919807,6670664.7570449077,15795725.371907597]
[{"$f":"IF(ISBLANK(InfoPro!A13),\"\",InfoPro!A13)","v":"SC_2226_A1"},{"$f":"IF(ISBLANK(InfoPro!H13),\"\",InfoPro!H13)","v":"SC_2226"},{"$f":"IF(ISBLANK(InfoPro!B13),\"\",InfoPro!B13)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E13),\"\",InfoPro!E13)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!C13),\"\",InfoPro!C13)","v":"2022-08-30T11:42:00"},{"$f":"IF(ISBLANK(InfoPro!D13),\"\",InfoPro!D13)","v":44803.487500000003},{"$f":"IF(ISBLANK(InfoPro!L13),\"\",InfoPro!L13)","v":"NO"},{"$f":"'IT-TA'!H13","v":100},{"$f":"IFERROR('BT-Confi'!Y20,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y20,\"\")","v":1072015.1176021521},{"$f":"IFERROR('EC-RE'!Z20,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z19,\"\")","v":880003.60225782194},{"$f":"IFERROR('EC-Per'!W19,\"\")","v":-115113.13633936945},{"$f":"IFERROR('EC-Mar'!Y19,\"\")","v":880003.60225782194},4926498.2186107477,2597735.7719774363,2816181.6560363108,2985073.2013838338,2624170.1406919807,1629053.4020947893,2624170.1406919807,6670664.7570449067,15965498.669643814]
[{"$f":"IF(ISBLANK(InfoPro!A14),\"\",InfoPro!A14)","v":"SC_2226_A2"},{"$f":"IF(ISBLANK(InfoPro!H14),\"\",InfoPro!H14)","v":"SC_2226"},{"$f":"IF(ISBLANK(InfoPro!B14),\"\",InfoPro!B14)","v":"PCH Argelia"},{"$f":"IF(ISBLANK(InfoPro!E14),\"\",InfoPro!E14)","v":13.6},{"$f":"IF(ISBLANK(InfoPro!C14),\"\",InfoPro!C14)","v":"2022-08-30T11:42:00"},{"$f":"IF(ISBLANK(InfoPro!D14),\"\",InfoPro!D14)","v":44803.487500000003},{"$f":"IF(ISBLANK(InfoPro!L14),\"\",InfoPro!L14)","v":"NO"},{"$f":"'IT-TA'!H14","v":100},{"$f":"IFERROR('BT-Confi'!Y21,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y21,\"\")","v":1072015.1176021521},{"$f":"IFERROR('EC-RE'!Z21,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z20,\"\")","v":880003.60225782194},{"$f":"IFERROR('EC-Per'!W20,\"\")","v":-124446.63388039943},{"$f":"IFERROR('EC-Mar'!Y20,\"\")","v":880003.60225782194},{"$f":"IF(C17=\"\",\"\",(SUMIF(I17:N17,\">0\"))*(H17/100))","v":4926498.2186107477},2597735.7719774363,2816181.6560363108,2985073.2013838338,2624170.1406919807,1619719.9045537594,2624170.1406919807,6670664.7570449067,{"$f":"IFERROR((+$P$1*P17+$Q$1*Q17+$R$1*R17+$S$1*S17+$T$1*T17+U17*$U$1+$V$1*V17),\"\")","v":15956165.172102785}]
[{"$f":"IF(ISBLANK(InfoPro!A15),\"\",InfoPro!A15)","v":"SC_1980_A1"},{"$f":"IF(ISBLANK(InfoPro!H15),\"\",InfoPro!H15)","v":"SC_1980"},{"$f":"IF(ISBLANK(InfoPro!B15),\"\",InfoPro!B15)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E15),\"\",InfoPro!E15)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!C15),\"\",InfoPro!C15)","v":"2022-08-30T08:21:00"},{"$f":"IF(ISBLANK(InfoPro!D15),\"\",InfoPro!D15)","v":44803.347916666666},{"$f":"IF(ISBLANK(InfoPro!L15),\"\",InfoPro!L15)","v":"NO"},{"$f":"'IT-TA'!H15","v":100},{"$f":"IFERROR('BT-Confi'!Y22,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y22,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z22,\"\")","v":1240906.6629496757},{"$f":"IFERROR('EC-RP'!Z21,\"\")","v":880003.60225782217},{"$f":"IFERROR('EC-Per'!W21,\"\")","v":-634677.83279003715},{"$f":"IFERROR('EC-Mar'!Y21,\"\")","v":880003.60225782206},4926498.2186107496,2597735.7719774363,2816181.6560363108,2985073.2013838347,2624170.1406919807,1109488.7056441216,2624170.1406919807,6670664.7570449086,15445933.973193146]
[{"$f":"IF(ISBLANK(InfoPro!A16),\"\",InfoPro!A16)","v":"SC_1980_A2"},{"$f":"IF(ISBLANK(InfoPro!H16),\"\",InfoPro!H16)","v":"SC_1980"},{"$f":"IF(ISBLANK(InfoPro!B16),\"\",InfoPro!B16)","v":"HIDROLIMON"},{"$f":"IF(ISBLANK(InfoPro!E16),\"\",InfoPro!E16)","v":1.6},{"$f":"IF(ISBLANK(InfoPro!C16),\"\",InfoPro!C16)","v":"2022-08-30T08:21:00"},{"$f":"IF(ISBLANK(InfoPro!D16),\"\",InfoPro!D16)","v":44803.347916666666},{"$f":"IF(ISBLANK(InfoPro!L16),\"\",InfoPro!L16)","v":"NO"},{"$f":"'IT-TA'!H16","v":100},{"$f":"IFERROR('BT-Confi'!Y23,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y23,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z23,\"\")","v":1240906.6629496757},{"$f":"IFERROR('EC-RP'!Z22,\"\")","v":880003.60225782217},{"$f":"IFERROR('EC-Per'!W22,\"\")","v":-634677.83279003715},{"$f":"IFERROR('EC-Mar'!Y22,\"\")","v":880003.60225782206},4926498.2186107496,2597735.7719774363,2816181.6560363108,2985073.2013838347,2624170.1406919807,1109488.7056441216,2624170.1406919807,6670664.7570449086,15445933.973193146]
[{"$f":"IF(ISBLANK(InfoPro!A17),\"\",InfoPro!A17)","v":"SC_2231_A1"},{"$f":"IF(ISBLANK(InfoPro!H17),\"\",InfoPro!H17)","v":"SC_2231"},{"$f":"IF(ISBLANK(InfoPro!B17),\"\",InfoPro!B17)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E17),\"\",InfoPro!E17)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!C17),\"\",InfoPro!C17)","v":"2022-08-30T14:37:00"},{"$f":"IF(ISBLANK(InfoPro!D17),\"\",InfoPro!D17)","v":44803.609027777777},{"$f":"IF(ISBLANK(InfoPro!L17),\"\",InfoPro!L17)","v":"NO"},{"$f":"'IT-TA'!H17","v":100},{"$f":"IFERROR('BT-Confi'!Y24,\"\")","v":546350.74369846936},{"$f":"IFERROR('BT-Flex'!Y24,\"\")","v":686173.11137918639},{"$f":"IFERROR('EC-RE'!Z24,\"\")","v":794276.84541603969},{"$f":"IFERROR('EC-RP'!Z23,\"\")","v":563270.79709172319},{"$f":"IFERROR('EC-Per'!W23,\"\")","v":-72992.894108369539},{"$f":"IFERROR('EC-Mar'!Y23,\"\")","v":563270.79709172307},3153342.2946771416,2290517.2821326284,2430339.6498133452,2538443.3838501982,2307437.335525882,1671173.6443257893,2307437.335525882,4897508.8331113001,13860882.613344174]
[{"$f":"IF(ISBLANK(InfoPro!A18),\"\",InfoPro!A18)","v":"SC_2231_A2"},{"$f":"IF(ISBLANK(InfoPro!H18),\"\",InfoPro!H18)","v":"SC_2231"},{"$f":"IF(ISBLANK(InfoPro!B18),\"\",InfoPro!B18)","v":"La Paloma III 13,45 MW"},{"$f":"IF(ISBLANK(InfoPro!E18),\"\",InfoPro!E18)","v":13.45},{"$f":"IF(ISBLANK(InfoPro!C18),\"\",InfoPro!C18)","v":"2022-08-30T14:37:00"},{"$f":"IF(ISBLANK(InfoPro!D18),\"\",InfoPro!D18)","v":44803.609027777777},{"$f":"IF(ISBLANK(InfoPro!L18),\"\",InfoPro!L18)","v":"NO"},{"$f":"'IT-TA'!H18","v":100},{"$f":"IFERROR('BT-Confi'!Y25,\"\")","v":546350.74369846936},{"$f":"IFERROR('BT-Flex'!Y25,\"\")","v":686173.11137918639},{"$f":"IFERROR('EC-RE'!Z25,\"\")","v":794276.84541603969},{"$f":"IFERROR('EC-RP'!Z24,\"\")","v":563270.79709172319},{"$f":"IFERROR('EC-Per'!W24,\"\")","v":-77523.487535785564},{"$f":"IFERROR('EC-Mar'!Y24,\"\")","v":563270.79709172307},3153342.2946771416,2290517.2821326284,2430339.6498133452,2538443.3838501982,2307437.335525882,1666643.0508983731,2307437.335525882,4897508.8331113001,13856352.019916758]
[{"$f":"IF(ISBLANK(InfoPro!A19),\"\",InfoPro!A19)","v":"SC_2211_A1"},{"$f":"IF(ISBLANK(InfoPro!H19),\"\",InfoPro!H19)","v":"SC_2211"},{"$f":"IF(ISBLANK(InfoPro!B19),\"\",InfoPro!B19)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E19),\"\",InfoPro!E19)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!C19),\"\",InfoPro!C19)","v":"2022-08-30T09:04:00"},{"$f":"IF(ISBLANK(InfoPro!D19),\"\",InfoPro!D19)","v":44803.37777777778},{"$f":"IF(ISBLANK(InfoPro!L19),\"\",InfoPro!L19)","v":"NO"},{"$f":"'IT-TA'!H19","v":100},{"$f":"IFERROR('BT-Confi'!Y26,\"\")","v":682896.90696656576},{"$f":"IFERROR('BT-Flex'!Y26,\"\")","v":857664.24006751738},{"$f":"IFERROR('EC-RE'!Z26,\"\")","v":992785.69172979705},{"$f":"IFERROR('EC-RP'!Z25,\"\")","v":704045.68778407492},{"$f":"IFERROR('EC-Per'!W25,\"\")","v":-93291.652805041929},{"$f":"IFERROR('EC-Mar'!Y25,\"\")","v":704045.68778407492},3941438.2143320297,2427063.4454007247,2601830.7785016764,2736952.2301639561,2448212.2262182338,1650874.8856291168,2448212.2262182338,5685604.7527661882,14794721.104852682]
[{"$f":"IF(ISBLANK(InfoPro!A20),\"\",InfoPro!A20)","v":"SC_2211_A2"},{"$f":"IF(ISBLANK(InfoPro!H20),\"\",InfoPro!H20)","v":"SC_2211"},{"$f":"IF(ISBLANK(InfoPro!B20),\"\",InfoPro!B20)","v":"PCH Paloma IV 12,7 MW"},{"$f":"IF(ISBLANK(InfoPro!E20),\"\",InfoPro!E20)","v":12.7},{"$f":"IF(ISBLANK(InfoPro!C20),\"\",InfoPro!C20)","v":"2022-08-30T09:04:00"},{"$f":"IF(ISBLANK(InfoPro!D20),\"\",InfoPro!D20)","v":44803.37777777778},{"$f":"IF(ISBLANK(InfoPro!L20),\"\",InfoPro!L20)","v":"NO"},{"$f":"'IT-TA'!H20","v":100},{"$f":"IFERROR('BT-Confi'!Y27,\"\")","v":682896.90696656576},{"$f":"IFERROR('BT-Flex'!Y27,\"\")","v":857664.24006751738},{"$f":"IFERROR('EC-RE'!Z27,\"\")","v":992785.69172979705},{"$f":"IFERROR('EC-RP'!Z26,\"\")","v":704045.68778407492},{"$f":"IFERROR('EC-Per'!W26,\"\")","v":-99955.342291116351},{"$f":"IFERROR('EC-Mar'!Y26,\"\")","v":704045.68778407492},3941438.2143320297,2427063.4454007247,2601830.7785016764,2736952.2301639561,2448212.2262182338,1644211.1961430425,2448212.2262182338,5685604.7527661882,14788057.415366607]
[{"$f":"IF(ISBLANK(InfoPro!A21),\"\",InfoPro!A21)","v":"SC_1974_A1"},{"$f":"IF(ISBLANK(InfoPro!H21),\"\",InfoPro!H21)","v":"SC_1974"},{"$f":"IF(ISBLANK(InfoPro!B21),\"\",InfoPro!B21)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E21),\"\",InfoPro!E21)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!C21),\"\",InfoPro!C21)","v":"2022-08-30T22:26:00"},{"$f":"IF(ISBLANK(InfoPro!D21),\"\",InfoPro!D21)","v":44803.93472222222},{"$f":"IF(ISBLANK(InfoPro!L21),\"\",InfoPro!L21)","v":"NO"},{"$f":"'IT-TA'!H21","v":100},{"$f":"IFERROR('BT-Confi'!Y28,\"\")","v":1066896.6706673475},{"$f":"IFERROR('BT-Flex'!Y28,\"\")","v":1339937.423853752},{"$f":"IFERROR('EC-RE'!Z28,\"\")","v":1551039.0197807094},{"$f":"IFERROR('EC-RP'!Z27,\"\")","v":1099937.6225485054},{"$f":"IFERROR('EC-Per'!W27,\"\")","v":-394286.23747425317},{"$f":"IFERROR('EC-Mar'!Y27,\"\")","v":1099937.6225485054},6157748.3593988204,2811063.2091015065,3084103.9622879107,3295205.5582148684,2844104.1609826642,1349880.3009599056,2844104.1609826642,7901914.8978329794,17176983.741388083]
[{"$f":"IF(ISBLANK(InfoPro!A22),\"\",InfoPro!A22)","v":"SC_1974_A2"},{"$f":"IF(ISBLANK(InfoPro!H22),\"\",InfoPro!H22)","v":"SC_1974"},{"$f":"IF(ISBLANK(InfoPro!B22),\"\",InfoPro!B22)","v":"PCH Chilsa"},{"$f":"IF(ISBLANK(InfoPro!E22),\"\",InfoPro!E22)","v":2.0699999999999998},{"$f":"IF(ISBLANK(InfoPro!C22),\"\",InfoPro!C22)","v":"2022-08-30T22:26:00"},{"$f":"IF(ISBLANK(InfoPro!D22),\"\",InfoPro!D22)","v":44803.93472222222},{"$f":"IF(ISBLANK(InfoPro!L22),\"\",InfoPro!L22)","v":"NO"},{"$f":"'IT-TA'!H22","v":100},{"$f":"IFERROR('BT-Confi'!Y29,\"\")","v":1066896.6706673475},{"$f":"IFERROR('BT-Flex'!Y29,\"\")","v":1339937.423853752},{"$f":"IFERROR('EC-RE'!Z29,\"\")","v":1551039.0197807094},{"$f":"IFERROR('EC-RP'!Z28,\"\")","v":1099937.6225485054},{"$f":"IFERROR('EC-Per'!W28,\"\")","v":-302596.96258452517},{"$f":"IFERROR('EC-Mar'!Y28,\"\")","v":1099937.6225485054},6157748.3593988204,2811063.2091015065,3084103.9622879107,3295205.5582148684,2844104.1609826642,1441569.5758496337,2844104.1609826642,7901914.8978329794,17268673.016277809]
[{"$f":"IF(ISBLANK(InfoPro!A23),\"\",InfoPro!A23)","v":"SC_12_A1"},{"$f":"IF(ISBLANK(InfoPro!H23),\"\",InfoPro!H23)","v":"SC_12"},{"$f":"IF(ISBLANK(InfoPro!B23),\"\",InfoPro!B23)","v":"El Encanto I - 250 MW"},{"$f":"IF(ISBLANK(InfoPro!E23),\"\",InfoPro!E23)","v":250},{"$f":"IF(ISBLANK(InfoPro!C23),\"\",InfoPro!C23)","v":"2022-04-07T22:35:57"},{"$f":"IF(ISBLANK(InfoPro!D23),\"\",InfoPro!D23)","v":44658.941631944443},{"$f":"IF(ISBLANK(InfoPro!L23),\"\",InfoPro!L23)","v":"SI"},{"$f":"'IT-TA'!H23","v":0},{"$f":"IFERROR('BT-Confi'!Y30,\"\")","v":459473.1570488147},{"$f":"IFERROR('BT-Flex'!Y30,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z30,\"\")","v":667975.46071520634},{"$f":"IFERROR('EC-RP'!Z29,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W29,\"\")","v":-100120.39579637069},{"$f":"IFERROR('EC-Mar'!Y29,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1644046.1426377881,3265554.8399645034,1744166.5384341588,13425576.597181289]
[{"$f":"IF(ISBLANK(InfoPro!A24),\"\",InfoPro!A24)","v":"SC_677_A1"},{"$f":"IF(ISBLANK(InfoPro!H24),\"\",InfoPro!H24)","v":"SC_677"},{"$f":"IF(ISBLANK(InfoPro!B24),\"\",InfoPro!B24)","v":"Arcipreste - 9.9MW"},{"$f":"IF(ISBLANK(InfoPro!E24),\"\",InfoPro!E24)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C24),\"\",InfoPro!C24)","v":"2022-07-01T13:24:11"},{"$f":"IF(ISBLANK(InfoPro!D24),\"\",InfoPro!D24)","v":44743.55846064815},{"$f":"IF(ISBLANK(InfoPro!L24),\"\",InfoPro!L24)","v":"NO"},{"$f":"'IT-TA'!H24","v":0},{"$f":"IFERROR('BT-Confi'!Y31,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y31,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z31,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z30,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W30,\"\")","v":-40615.107373762425},{"$f":"IFERROR('EC-Mar'!Y30,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1703551.4310603964,3265554.8399645034,1744166.5384341588,13485081.885603897]
[{"$f":"IF(ISBLANK(InfoPro!A25),\"\",InfoPro!A25)","v":"SC_771_A1"},{"$f":"IF(ISBLANK(InfoPro!H25),\"\",InfoPro!H25)","v":"SC_771"},{"$f":"IF(ISBLANK(InfoPro!B25),\"\",InfoPro!B25)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E25),\"\",InfoPro!E25)","v":180},{"$f":"IF(ISBLANK(InfoPro!C25),\"\",InfoPro!C25)","v":"2022-07-06T18:11:59"},{"$f":"IF(ISBLANK(InfoPro!D25),\"\",InfoPro!D25)","v":44748.758321759255},{"$f":"IF(ISBLANK(InfoPro!L25),\"\",InfoPro!L25)","v":"NO"},{"$f":"'IT-TA'!H25","v":0},{"$f":"IFERROR('BT-Confi'!Y32,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y32,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z32,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z31,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W31,\"\")","v":-102230.61438372322},{"$f":"IFERROR('EC-Mar'!Y31,\"\")","v":1521388.3015303446},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1641935.9240504357,3265554.8399645034,1744166.5384341588,13423466.378593937]
[{"$f":"IF(ISBLANK(InfoPro!A26),\"\",InfoPro!A26)","v":"SC_771_A2"},{"$f":"IF(ISBLANK(InfoPro!H26),\"\",InfoPro!H26)","v":"SC_771"},{"$f":"IF(ISBLANK(InfoPro!B26),\"\",InfoPro!B26)","v":"Parque Solar Fotovoltaico Melgar de 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E26),\"\",InfoPro!E26)","v":180},{"$f":"IF(ISBLANK(InfoPro!C26),\"\",InfoPro!C26)","v":"2022-07-06T18:11:59"},{"$f":"IF(ISBLANK(InfoPro!D26),\"\",InfoPro!D26)","v":44748.758321759255},{"$f":"IF(ISBLANK(InfoPro!L26),\"\",InfoPro!L26)","v":"SI"},{"$f":"'IT-TA'!H26","v":0},{"$f":"IFERROR('BT-Confi'!Y33,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y33,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z33,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z32,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W32,\"\")","v":-74044.924428313665},{"$f":"IFERROR('EC-Mar'!Y32,\"\")","v":1521388.3015303446},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1670121.614005845,3265554.8399645034,1744166.5384341588,13451652.068549346]
[{"$f":"IF(ISBLANK(InfoPro!A27),\"\",InfoPro!A27)","v":"SC_849_A1"},{"$f":"IF(ISBLANK(InfoPro!H27),\"\",InfoPro!H27)","v":"SC_849"},{"$f":"IF(ISBLANK(InfoPro!B27),\"\",InfoPro!B27)","v":"Auriga Solar"},{"$f":"IF(ISBLANK(InfoPro!E27),\"\",InfoPro!E27)","v":47},{"$f":"IF(ISBLANK(InfoPro!C27),\"\",InfoPro!C27)","v":"2022-07-11T10:26:50"},{"$f":"IF(ISBLANK(InfoPro!D27),\"\",InfoPro!D27)","v":44753.435300925921},{"$f":"IF(ISBLANK(InfoPro!L27),\"\",InfoPro!L27)","v":"NO"},{"$f":"'IT-TA'!H27","v":0},{"$f":"IFERROR('BT-Confi'!Y34,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y34,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z34,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z33,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W33,\"\")","v":-45989.182483530247},{"$f":"IFERROR('EC-Mar'!Y33,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1698177.3559506286,3265554.8399645034,1744166.5384341588,13479707.810494129]
[{"$f":"IF(ISBLANK(InfoPro!A28),\"\",InfoPro!A28)","v":"SC_498_A1"},{"$f":"IF(ISBLANK(InfoPro!H28),\"\",InfoPro!H28)","v":"SC_498"},{"$f":"IF(ISBLANK(InfoPro!B28),\"\",InfoPro!B28)","v":"Buenos Aires 165 MW"},{"$f":"IF(ISBLANK(InfoPro!E28),\"\",InfoPro!E28)","v":165},{"$f":"IF(ISBLANK(InfoPro!C28),\"\",InfoPro!C28)","v":"2022-07-11T10:54:23"},{"$f":"IF(ISBLANK(InfoPro!D28),\"\",InfoPro!D28)","v":44753.454432870371},{"$f":"IF(ISBLANK(InfoPro!L28),\"\",InfoPro!L28)","v":"NO"},{"$f":"'IT-TA'!H28","v":0},{"$f":"IFERROR('BT-Confi'!Y35,\"\")","v":410977.77911342983},{"$f":"IFERROR('BT-Flex'!Y35,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z35,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z34,\"\")","v":1360812.434284745},{"$f":"IFERROR('EC-Per'!W34,\"\")","v":-403960.13166743476},{"$f":"IFERROR('EC-Mar'!Y34,\"\")","v":1360812.434284745},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1340206.4067667241,3104978.9727189038,1744166.5384341588,12761875.800248485]
[{"$f":"IF(ISBLANK(InfoPro!A29),\"\",InfoPro!A29)","v":"SC_870_A1"},{"$f":"IF(ISBLANK(InfoPro!H29),\"\",InfoPro!H29)","v":"SC_870"},{"$f":"IF(ISBLANK(InfoPro!B29),\"\",InfoPro!B29)","v":"DSE PUERTO BOYACÁ"},{"$f":"IF(ISBLANK(InfoPro!E29),\"\",InfoPro!E29)","v":90},{"$f":"IF(ISBLANK(InfoPro!C29),\"\",InfoPro!C29)","v":"2022-07-11T20:15:15"},{"$f":"IF(ISBLANK(InfoPro!D29),\"\",InfoPro!D29)","v":44753.843923611108},{"$f":"IF(ISBLANK(InfoPro!L29),\"\",InfoPro!L29)","v":"NO"},{"$f":"'IT-TA'!H29","v":0},{"$f":"IFERROR('BT-Confi'!Y36,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y36,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z36,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z35,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W35,\"\")","v":-36398.303578780622},{"$f":"IFERROR('EC-Mar'!Y35,\"\")","v":1521388.3015303446},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1707768.234855378,3265554.8399645034,1744166.5384341588,13489298.689398877]
[{"$f":"IF(ISBLANK(InfoPro!A30),\"\",InfoPro!A30)","v":"SC_2312_A1"},{"$f":"IF(ISBLANK(InfoPro!H30),\"\",InfoPro!H30)","v":"SC_2312"},{"$f":"IF(ISBLANK(InfoPro!B30),\"\",InfoPro!B30)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E30),\"\",InfoPro!E30)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C30),\"\",InfoPro!C30)","v":"2022-07-29T14:25:00"},{"$f":"IF(ISBLANK(InfoPro!D30),\"\",InfoPro!D30)","v":44771.600694444445},{"$f":"IF(ISBLANK(InfoPro!L30),\"\",InfoPro!L30)","v":"NO"},{"$f":"'IT-TA'!H30","v":0},{"$f":"IFERROR('BT-Confi'!Y37,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y37,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z37,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z36,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W36,\"\")","v":-14958.736799765187},{"$f":"IFERROR('EC-Mar'!Y36,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1729207.8016343936,3104978.9727189043,1744166.5384341588,13150877.195116155]
[{"$f":"IF(ISBLANK(InfoPro!A31),\"\",InfoPro!A31)","v":"SC_2312_A2"},{"$f":"IF(ISBLANK(InfoPro!H31),\"\",InfoPro!H31)","v":"SC_2312"},{"$f":"IF(ISBLANK(InfoPro!B31),\"\",InfoPro!B31)","v":"PROYECTO SOLAR FOTOVOLTAIO LOS ROBLES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E31),\"\",InfoPro!E31)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C31),\"\",InfoPro!C31)","v":"2022-07-29T14:25:00"},{"$f":"IF(ISBLANK(InfoPro!D31),\"\",InfoPro!D31)","v":44771.600694444445},{"$f":"IF(ISBLANK(InfoPro!L31),\"\",InfoPro!L31)","v":"NO"},{"$f":"'IT-TA'!H31","v":0},{"$f":"IFERROR('BT-Confi'!Y38,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y38,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z38,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z37,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W37,\"\")","v":-13890.255599781955},{"$f":"IFERROR('EC-Mar'!Y37,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1730276.2828343769,3104978.9727189043,1744166.5384341588,13151945.676316136]
[{"$f":"IF(ISBLANK(InfoPro!A32),\"\",InfoPro!A32)","v":"SC_1010_A1"},{"$f":"IF(ISBLANK(InfoPro!H32),\"\",InfoPro!H32)","v":"SC_1010"},{"$f":"IF(ISBLANK(InfoPro!B32),\"\",InfoPro!B32)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E32),\"\",InfoPro!E32)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C32),\"\",InfoPro!C32)","v":"2022-07-13T14:53:00"},{"$f":"IF(ISBLANK(InfoPro!D32),\"\",InfoPro!D32)","v":44755.620138888888},{"$f":"IF(ISBLANK(InfoPro!L32),\"\",InfoPro!L32)","v":"NO"},{"$f":"'IT-TA'!H32","v":0},{"$f":"IFERROR('BT-Confi'!Y39,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y39,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z39,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z38,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W38,\"\")","v":-75827.210904832886},{"$f":"IFERROR('EC-Mar'!Y38,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1668339.3275293258,3265554.8399645034,1744166.5384341588,13449869.782072825]
[{"$f":"IF(ISBLANK(InfoPro!A33),\"\",InfoPro!A33)","v":"SC_1010_A2"},{"$f":"IF(ISBLANK(InfoPro!H33),\"\",InfoPro!H33)","v":"SC_1010"},{"$f":"IF(ISBLANK(InfoPro!B33),\"\",InfoPro!B33)","v":"Turbo Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E33),\"\",InfoPro!E33)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C33),\"\",InfoPro!C33)","v":"2022-07-13T14:53:00"},{"$f":"IF(ISBLANK(InfoPro!D33),\"\",InfoPro!D33)","v":44755.620138888888},{"$f":"IF(ISBLANK(InfoPro!L33),\"\",InfoPro!L33)","v":"NO"},{"$f":"'IT-TA'!H33","v":0},{"$f":"IFERROR('BT-Confi'!Y40,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y40,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z40,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z39,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W39,\"\")","v":-78168.552388732132},{"$f":"IFERROR('EC-Mar'!Y39,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1665997.9860454267,3265554.8399645034,1744166.5384341588,13447528.440588927]
[{"$f":"IF(ISBLANK(InfoPro!A34),\"\",InfoPro!A34)","v":"SC_1016_A1"},{"$f":"IF(ISBLANK(InfoPro!H34),\"\",InfoPro!H34)","v":"SC_1016"},{"$f":"IF(ISBLANK(InfoPro!B34),\"\",InfoPro!B34)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E34),\"\",InfoPro!E34)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C34),\"\",InfoPro!C34)","v":"2022-07-13T15:26:59"},{"$f":"IF(ISBLANK(InfoPro!D34),\"\",InfoPro!D34)","v":44755.643738425926},{"$f":"IF(ISBLANK(InfoPro!L34),\"\",InfoPro!L34)","v":"NO"},{"$f":"'IT-TA'!H34","v":0},{"$f":"IFERROR('BT-Confi'!Y41,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y41,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z41,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z40,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W40,\"\")","v":-86630.829466253694},{"$f":"IFERROR('EC-Mar'!Y40,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1657535.708967905,3265554.8399645034,1744166.5384341588,13439066.163511405]
[{"$f":"IF(ISBLANK(InfoPro!A35),\"\",InfoPro!A35)","v":"SC_1016_A2"},{"$f":"IF(ISBLANK(InfoPro!H35),\"\",InfoPro!H35)","v":"SC_1016"},{"$f":"IF(ISBLANK(InfoPro!B35),\"\",InfoPro!B35)","v":"Apartadó Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E35),\"\",InfoPro!E35)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C35),\"\",InfoPro!C35)","v":"2022-07-13T15:26:59"},{"$f":"IF(ISBLANK(InfoPro!D35),\"\",InfoPro!D35)","v":44755.643738425926},{"$f":"IF(ISBLANK(InfoPro!L35),\"\",InfoPro!L35)","v":"NO"},{"$f":"'IT-TA'!H35","v":0},{"$f":"IFERROR('BT-Confi'!Y42,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y42,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z42,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z41,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W41,\"\")","v":-84123.443866914662},{"$f":"IFERROR('EC-Mar'!Y41,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1660043.0945672442,3265554.8399645034,1744166.5384341588,13441573.549110744]
[{"$f":"IF(ISBLANK(InfoPro!A36),\"\",InfoPro!A36)","v":"SC_1020_A1"},{"$f":"IF(ISBLANK(InfoPro!H36),\"\",InfoPro!H36)","v":"SC_1020"},{"$f":"IF(ISBLANK(InfoPro!B36),\"\",InfoPro!B36)","v":"Caucheras Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E36),\"\",InfoPro!E36)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C36),\"\",InfoPro!C36)","v":"2022-07-13T15:55:20"},{"$f":"IF(ISBLANK(InfoPro!D36),\"\",InfoPro!D36)","v":44755.663425925923},{"$f":"IF(ISBLANK(InfoPro!L36),\"\",InfoPro!L36)","v":"NO"},{"$f":"'IT-TA'!H36","v":0},{"$f":"IFERROR('BT-Confi'!Y43,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y43,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z43,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z42,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W42,\"\")","v":-106497.58978193143},{"$f":"IFERROR('EC-Mar'!Y42,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1637668.9486522274,3265554.8399645034,1744166.5384341588,13419199.403195728]
[{"$f":"IF(ISBLANK(InfoPro!A37),\"\",InfoPro!A37)","v":"SC_938_A1"},{"$f":"IF(ISBLANK(InfoPro!H37),\"\",InfoPro!H37)","v":"SC_938"},{"$f":"IF(ISBLANK(InfoPro!B37),\"\",InfoPro!B37)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E37),\"\",InfoPro!E37)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C37),\"\",InfoPro!C37)","v":"2022-07-13T18:52:00"},{"$f":"IF(ISBLANK(InfoPro!D37),\"\",InfoPro!D37)","v":44755.786111111112},{"$f":"IF(ISBLANK(InfoPro!L37),\"\",InfoPro!L37)","v":"NO"},{"$f":"'IT-TA'!H37","v":0},{"$f":"IFERROR('BT-Confi'!Y44,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y44,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z44,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z43,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W43,\"\")","v":-221965.14548355647},{"$f":"IFERROR('EC-Mar'!Y43,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1522201.3929506023,3265554.8399645034,1744166.5384341588,13303731.847494103]
[{"$f":"IF(ISBLANK(InfoPro!A38),\"\",InfoPro!A38)","v":"SC_938_A2"},{"$f":"IF(ISBLANK(InfoPro!H38),\"\",InfoPro!H38)","v":"SC_938"},{"$f":"IF(ISBLANK(InfoPro!B38),\"\",InfoPro!B38)","v":"Nueva Colonia Solar"},{"$f":"IF(ISBLANK(InfoPro!E38),\"\",InfoPro!E38)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C38),\"\",InfoPro!C38)","v":"2022-07-13T18:52:00"},{"$f":"IF(ISBLANK(InfoPro!D38),\"\",InfoPro!D38)","v":44755.786111111112},{"$f":"IF(ISBLANK(InfoPro!L38),\"\",InfoPro!L38)","v":"NO"},{"$f":"'IT-TA'!H38","v":0},{"$f":"IFERROR('BT-Confi'!Y45,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y45,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z45,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z44,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W44,\"\")","v":-184317.33007204178},{"$f":"IFERROR('EC-Mar'!Y44,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1559849.2083621169,3265554.8399645034,1744166.5384341588,13341379.662905617]
[{"$f":"IF(ISBLANK(InfoPro!A39),\"\",InfoPro!A39)","v":"SC_1098_A1"},{"$f":"IF(ISBLANK(InfoPro!H39),\"\",InfoPro!H39)","v":"SC_1098"},{"$f":"IF(ISBLANK(InfoPro!B39),\"\",InfoPro!B39)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E39),\"\",InfoPro!E39)","v":20},{"$f":"IF(ISBLANK(InfoPro!C39),\"\",InfoPro!C39)","v":"2022-07-15T09:27:45"},{"$f":"IF(ISBLANK(InfoPro!D39),\"\",InfoPro!D39)","v":44757.394270833334},{"$f":"IF(ISBLANK(InfoPro!L39),\"\",InfoPro!L39)","v":"NO"},{"$f":"'IT-TA'!H39","v":0},{"$f":"IFERROR('BT-Confi'!Y46,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y46,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z46,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z45,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W45,\"\")","v":820972.27833756537},{"$f":"IFERROR('EC-Mar'!Y45,\"\")","v":1521388.3015303453},0,2203639.695482973,1744166.5384341588,2412141.9991493654,3265554.8399645044,2565138.8167717243,3265554.8399645044,1744166.5384341588,14346669.271315226]
[{"$f":"IF(ISBLANK(InfoPro!A40),\"\",InfoPro!A40)","v":"SC_1098_A2"},{"$f":"IF(ISBLANK(InfoPro!H40),\"\",InfoPro!H40)","v":"SC_1098"},{"$f":"IF(ISBLANK(InfoPro!B40),\"\",InfoPro!B40)","v":"Catatumbo Solar 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E40),\"\",InfoPro!E40)","v":20},{"$f":"IF(ISBLANK(InfoPro!C40),\"\",InfoPro!C40)","v":"2022-07-15T09:27:45"},{"$f":"IF(ISBLANK(InfoPro!D40),\"\",InfoPro!D40)","v":44757.394270833334},{"$f":"IF(ISBLANK(InfoPro!L40),\"\",InfoPro!L40)","v":"NO"},{"$f":"'IT-TA'!H40","v":0},{"$f":"IFERROR('BT-Confi'!Y47,\"\")","v":459473.15704881446},{"$f":"IFERROR('BT-Flex'!Y47,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z47,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z46,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W46,\"\")","v":898374.51921511302},{"$f":"IFERROR('EC-Mar'!Y46,\"\")","v":1521388.3015303453},0,2203639.695482973,1744166.5384341588,2412141.9991493654,3265554.8399645044,2642541.0576492716,3265554.8399645044,1744166.5384341588,14424071.512192773]
[{"$f":"IF(ISBLANK(InfoPro!A41),\"\",InfoPro!A41)","v":"SC_655_A1"},{"$f":"IF(ISBLANK(InfoPro!H41),\"\",InfoPro!H41)","v":"SC_655"},{"$f":"IF(ISBLANK(InfoPro!B41),\"\",InfoPro!B41)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E41),\"\",InfoPro!E41)","v":74},{"$f":"IF(ISBLANK(InfoPro!C41),\"\",InfoPro!C41)","v":"2022-07-15T15:32:39"},{"$f":"IF(ISBLANK(InfoPro!D41),\"\",InfoPro!D41)","v":44757.647673611107},{"$f":"IF(ISBLANK(InfoPro!L41),\"\",InfoPro!L41)","v":"NO"},{"$f":"'IT-TA'!H41","v":0},{"$f":"IFERROR('BT-Confi'!Y48,\"\")","v":1568133.6382195211},{"$f":"IFERROR('BT-Flex'!Y48,\"\")","v":952960.26674168603},{"$f":"IFERROR('EC-RE'!Z48,\"\")","v":1103095.2130331083},{"$f":"IFERROR('EC-RP'!Z47,\"\")","v":782272.98642674973},{"$f":"IFERROR('EC-Per'!W47,\"\")","v":-98852.33688993103},{"$f":"IFERROR('EC-Mar'!Y47,\"\")","v":782272.98642674962},0,3312300.1766536799,2697126.8051758446,2847261.7514672671,2526439.5248609083,1645314.2015442278,2526439.5248609083,1744166.5384341588,14814912.183662629]
[{"$f":"IF(ISBLANK(InfoPro!A42),\"\",InfoPro!A42)","v":"SC_655_A2"},{"$f":"IF(ISBLANK(InfoPro!H42),\"\",InfoPro!H42)","v":"SC_655"},{"$f":"IF(ISBLANK(InfoPro!B42),\"\",InfoPro!B42)","v":"CH LA DORADA"},{"$f":"IF(ISBLANK(InfoPro!E42),\"\",InfoPro!E42)","v":74},{"$f":"IF(ISBLANK(InfoPro!C42),\"\",InfoPro!C42)","v":"2022-07-15T15:32:39"},{"$f":"IF(ISBLANK(InfoPro!D42),\"\",InfoPro!D42)","v":44757.647673611107},{"$f":"IF(ISBLANK(InfoPro!L42),\"\",InfoPro!L42)","v":"NO"},{"$f":"'IT-TA'!H42","v":0},{"$f":"IFERROR('BT-Confi'!Y49,\"\")","v":1568133.6382195211},{"$f":"IFERROR('BT-Flex'!Y49,\"\")","v":952960.26674168603},{"$f":"IFERROR('EC-RE'!Z49,\"\")","v":1103095.2130331083},{"$f":"IFERROR('EC-RP'!Z48,\"\")","v":782272.98642674973},{"$f":"IFERROR('EC-Per'!W48,\"\")","v":-177409.18727444758},{"$f":"IFERROR('EC-Mar'!Y48,\"\")","v":782272.98642674962},0,3312300.1766536799,2697126.8051758446,2847261.7514672671,2526439.5248609083,1566757.3511597111,2526439.5248609083,1744166.5384341588,14736355.33327811]
[{"$f":"IF(ISBLANK(InfoPro!A43),\"\",InfoPro!A43)","v":"SC_1255_A1"},{"$f":"IF(ISBLANK(InfoPro!H43),\"\",InfoPro!H43)","v":"SC_1255"},{"$f":"IF(ISBLANK(InfoPro!B43),\"\",InfoPro!B43)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E43),\"\",InfoPro!E43)","v":150},{"$f":"IF(ISBLANK(InfoPro!C43),\"\",InfoPro!C43)","v":"2022-07-15T16:16:26"},{"$f":"IF(ISBLANK(InfoPro!D43),\"\",InfoPro!D43)","v":44757.678078703699},{"$f":"IF(ISBLANK(InfoPro!L43),\"\",InfoPro!L43)","v":"NO"},{"$f":"'IT-TA'!H43","v":0},{"$f":"IFERROR('BT-Confi'!Y50,\"\")","v":410977.77911342983},{"$f":"IFERROR('BT-Flex'!Y50,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z50,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z49,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W49,\"\")","v":-82226.039225909262},{"$f":"IFERROR('EC-Mar'!Y49,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1661940.4992082496,3104978.9727189043,1744166.5384341588,13083609.89269001]
[{"$f":"IF(ISBLANK(InfoPro!A44),\"\",InfoPro!A44)","v":"SC_1255_A2"},{"$f":"IF(ISBLANK(InfoPro!H44),\"\",InfoPro!H44)","v":"SC_1255"},{"$f":"IF(ISBLANK(InfoPro!B44),\"\",InfoPro!B44)","v":"El Dorado de 150 MW"},{"$f":"IF(ISBLANK(InfoPro!E44),\"\",InfoPro!E44)","v":150},{"$f":"IF(ISBLANK(InfoPro!C44),\"\",InfoPro!C44)","v":"2022-07-15T16:16:26"},{"$f":"IF(ISBLANK(InfoPro!D44),\"\",InfoPro!D44)","v":44757.678078703699},{"$f":"IF(ISBLANK(InfoPro!L44),\"\",InfoPro!L44)","v":"NO"},{"$f":"'IT-TA'!H44","v":0},{"$f":"IFERROR('BT-Confi'!Y51,\"\")","v":410977.77911342983},{"$f":"IFERROR('BT-Flex'!Y51,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z51,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z50,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W50,\"\")","v":-88995.936109002942},{"$f":"IFERROR('EC-Mar'!Y50,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1655170.6023251559,3104978.9727189043,1744166.5384341588,13076839.995806916]
[{"$f":"IF(ISBLANK(InfoPro!A45),\"\",InfoPro!A45)","v":"SC_1011_A1"},{"$f":"IF(ISBLANK(InfoPro!H45),\"\",InfoPro!H45)","v":"SC_1011"},{"$f":"IF(ISBLANK(InfoPro!B45),\"\",InfoPro!B45)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E45),\"\",InfoPro!E45)","v":50},{"$f":"IF(ISBLANK(InfoPro!C45),\"\",InfoPro!C45)","v":"2022-07-15T19:23:44"},{"$f":"IF(ISBLANK(InfoPro!D45),\"\",InfoPro!D45)","v":44757.808148148149},{"$f":"IF(ISBLANK(InfoPro!L45),\"\",InfoPro!L45)","v":"NO"},{"$f":"'IT-TA'!H45","v":0},{"$f":"IFERROR('BT-Confi'!Y52,\"\")","v":1568133.6382195211},{"$f":"IFERROR('BT-Flex'!Y52,\"\")","v":952960.26674168627},{"$f":"IFERROR('EC-RE'!Z52,\"\")","v":1103095.2130331083},{"$f":"IFERROR('EC-RP'!Z51,\"\")","v":782272.98642675008},{"$f":"IFERROR('EC-Per'!W51,\"\")","v":-608650.7357548601},{"$f":"IFERROR('EC-Mar'!Y51,\"\")","v":782272.98642674985},0,3312300.1766536799,2697126.805175845,2847261.7514672671,2526439.5248609087,1135515.8026792987,2526439.5248609087,1744166.5384341588,14305113.784797702]
[{"$f":"IF(ISBLANK(InfoPro!A46),\"\",InfoPro!A46)","v":"SC_1011_A2"},{"$f":"IF(ISBLANK(InfoPro!H46),\"\",InfoPro!H46)","v":"SC_1011"},{"$f":"IF(ISBLANK(InfoPro!B46),\"\",InfoPro!B46)","v":"CENTRAL HIDROELÉCTRICA SAN BARTOLOMÉ"},{"$f":"IF(ISBLANK(InfoPro!E46),\"\",InfoPro!E46)","v":50},{"$f":"IF(ISBLANK(InfoPro!C46),\"\",InfoPro!C46)","v":"2022-07-15T19:23:44"},{"$f":"IF(ISBLANK(InfoPro!D46),\"\",InfoPro!D46)","v":44757.808148148149},{"$f":"IF(ISBLANK(InfoPro!L46),\"\",InfoPro!L46)","v":"NO"},{"$f":"'IT-TA'!H46","v":0},{"$f":"IFERROR('BT-Confi'!Y53,\"\")","v":1568133.6382195211},{"$f":"IFERROR('BT-Flex'!Y53,\"\")","v":952960.26674168627},{"$f":"IFERROR('EC-RE'!Z53,\"\")","v":1103095.2130331083},{"$f":"IFERROR('EC-RP'!Z52,\"\")","v":782272.98642675008},{"$f":"IFERROR('EC-Per'!W52,\"\")","v":-575645.48173033353},{"$f":"IFERROR('EC-Mar'!Y52,\"\")","v":782272.98642674985},0,3312300.1766536799,2697126.805175845,2847261.7514672671,2526439.5248609087,1168521.0567038252,2526439.5248609087,1744166.5384341588,14338119.038822228]
[{"$f":"IF(ISBLANK(InfoPro!A47),\"\",InfoPro!A47)","v":"SC_1302_A1"},{"$f":"IF(ISBLANK(InfoPro!H47),\"\",InfoPro!H47)","v":"SC_1302"},{"$f":"IF(ISBLANK(InfoPro!B47),\"\",InfoPro!B47)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E47),\"\",InfoPro!E47)","v":200},{"$f":"IF(ISBLANK(InfoPro!C47),\"\",InfoPro!C47)","v":"2022-07-16T08:52:56"},{"$f":"IF(ISBLANK(InfoPro!D47),\"\",InfoPro!D47)","v":44758.370092592588},{"$f":"IF(ISBLANK(InfoPro!L47),\"\",InfoPro!L47)","v":"NO"},{"$f":"'IT-TA'!H47","v":0},{"$f":"IFERROR('BT-Confi'!Y54,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y54,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z54,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z53,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W53,\"\")","v":-107618.08892065469},{"$f":"IFERROR('EC-Mar'!Y53,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1636548.449513504,3265554.8399645034,1744166.5384341588,13418078.904057004]
[{"$f":"IF(ISBLANK(InfoPro!A48),\"\",InfoPro!A48)","v":"SC_1302_A2"},{"$f":"IF(ISBLANK(InfoPro!H48),\"\",InfoPro!H48)","v":"SC_1302"},{"$f":"IF(ISBLANK(InfoPro!B48),\"\",InfoPro!B48)","v":"Compostela 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E48),\"\",InfoPro!E48)","v":200},{"$f":"IF(ISBLANK(InfoPro!C48),\"\",InfoPro!C48)","v":"2022-07-16T08:52:56"},{"$f":"IF(ISBLANK(InfoPro!D48),\"\",InfoPro!D48)","v":44758.370092592588},{"$f":"IF(ISBLANK(InfoPro!L48),\"\",InfoPro!L48)","v":"NO"},{"$f":"'IT-TA'!H48","v":0},{"$f":"IFERROR('BT-Confi'!Y55,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y55,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z55,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z54,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W54,\"\")","v":-99398.90520638485},{"$f":"IFERROR('EC-Mar'!Y54,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1644767.6332277739,3265554.8399645034,1744166.5384341588,13426298.087771274]
[{"$f":"IF(ISBLANK(InfoPro!A49),\"\",InfoPro!A49)","v":"SC_2030_A1"},{"$f":"IF(ISBLANK(InfoPro!H49),\"\",InfoPro!H49)","v":"SC_1381"},{"$f":"IF(ISBLANK(InfoPro!B49),\"\",InfoPro!B49)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E49),\"\",InfoPro!E49)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!C49),\"\",InfoPro!C49)","v":"2022-07-16T18:55:30"},{"$f":"IF(ISBLANK(InfoPro!D49),\"\",InfoPro!D49)","v":44758.788541666661},{"$f":"IF(ISBLANK(InfoPro!L49),\"\",InfoPro!L49)","v":"NO"},{"$f":"'IT-TA'!H49","v":0},{"$f":"IFERROR('BT-Confi'!Y56,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y56,\"\")","v":958868.62039548461},{"$f":"IFERROR('EC-RE'!Z56,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z55,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W55,\"\")","v":-693982.55336141388},{"$f":"IFERROR('EC-Mar'!Y55,\"\")","v":787123.07894259563},0,2507645.2804227793,2703035.1588296434,2854100.9417880722,2531289.6173767545,1050183.985072745,2531289.6173767545,1744166.5384341588,13435149.75370862]
[{"$f":"IF(ISBLANK(InfoPro!A50),\"\",InfoPro!A50)","v":"SC_2030_A2"},{"$f":"IF(ISBLANK(InfoPro!H50),\"\",InfoPro!H50)","v":"SC_1381"},{"$f":"IF(ISBLANK(InfoPro!B50),\"\",InfoPro!B50)","v":"La miranda"},{"$f":"IF(ISBLANK(InfoPro!E50),\"\",InfoPro!E50)","v":16.5},{"$f":"IF(ISBLANK(InfoPro!C50),\"\",InfoPro!C50)","v":"2022-07-16T18:55:30"},{"$f":"IF(ISBLANK(InfoPro!D50),\"\",InfoPro!D50)","v":44758.788541666661},{"$f":"IF(ISBLANK(InfoPro!L50),\"\",InfoPro!L50)","v":"NO"},{"$f":"'IT-TA'!H50","v":0},{"$f":"IFERROR('BT-Confi'!Y57,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y57,\"\")","v":958868.62039548461},{"$f":"IFERROR('EC-RE'!Z57,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z56,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W56,\"\")","v":-728527.5444928715},{"$f":"IFERROR('EC-Mar'!Y56,\"\")","v":787123.07894259563},0,2507645.2804227793,2703035.1588296434,2854100.9417880722,2531289.6173767545,1015638.9939412873,2531289.6173767545,1744166.5384341588,13400604.762577161]
[{"$f":"IF(ISBLANK(InfoPro!A51),\"\",InfoPro!A51)","v":"SC_1279_A1"},{"$f":"IF(ISBLANK(InfoPro!H51),\"\",InfoPro!H51)","v":"SC_1279"},{"$f":"IF(ISBLANK(InfoPro!B51),\"\",InfoPro!B51)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E51),\"\",InfoPro!E51)","v":250},{"$f":"IF(ISBLANK(InfoPro!C51),\"\",InfoPro!C51)","v":"2022-07-17T19:35:19"},{"$f":"IF(ISBLANK(InfoPro!D51),\"\",InfoPro!D51)","v":44759.816192129627},{"$f":"IF(ISBLANK(InfoPro!L51),\"\",InfoPro!L51)","v":"NO"},{"$f":"'IT-TA'!H51","v":0},{"$f":"IFERROR('BT-Confi'!Y58,\"\")","v":459473.1570488147},{"$f":"IFERROR('BT-Flex'!Y58,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z58,\"\")","v":667975.46071520634},{"$f":"IFERROR('EC-RP'!Z57,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W57,\"\")","v":145744.97815880965},{"$f":"IFERROR('EC-Mar'!Y57,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1889911.5165929685,3265554.8399645034,1744166.5384341588,13671441.971136469]
[{"$f":"IF(ISBLANK(InfoPro!A52),\"\",InfoPro!A52)","v":"SC_1279_A2"},{"$f":"IF(ISBLANK(InfoPro!H52),\"\",InfoPro!H52)","v":"SC_1279"},{"$f":"IF(ISBLANK(InfoPro!B52),\"\",InfoPro!B52)","v":"Parque de Generación Perseo de 262MW (entrega 250MW)"},{"$f":"IF(ISBLANK(InfoPro!E52),\"\",InfoPro!E52)","v":250},{"$f":"IF(ISBLANK(InfoPro!C52),\"\",InfoPro!C52)","v":"2022-07-17T19:35:19"},{"$f":"IF(ISBLANK(InfoPro!D52),\"\",InfoPro!D52)","v":44759.816192129627},{"$f":"IF(ISBLANK(InfoPro!L52),\"\",InfoPro!L52)","v":"NO"},{"$f":"'IT-TA'!H52","v":0},{"$f":"IFERROR('BT-Confi'!Y59,\"\")","v":459473.1570488147},{"$f":"IFERROR('BT-Flex'!Y59,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z59,\"\")","v":667975.46071520634},{"$f":"IFERROR('EC-RP'!Z58,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W58,\"\")","v":169402.69812472802},{"$f":"IFERROR('EC-Mar'!Y58,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1913569.2365588867,3265554.8399645034,1744166.5384341588,13695099.691102387]
[{"$f":"IF(ISBLANK(InfoPro!A53),\"\",InfoPro!A53)","v":"SC_1515_A1"},{"$f":"IF(ISBLANK(InfoPro!H53),\"\",InfoPro!H53)","v":"SC_1515"},{"$f":"IF(ISBLANK(InfoPro!B53),\"\",InfoPro!B53)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E53),\"\",InfoPro!E53)","v":200},{"$f":"IF(ISBLANK(InfoPro!C53),\"\",InfoPro!C53)","v":"2022-07-18T09:49:20"},{"$f":"IF(ISBLANK(InfoPro!D53),\"\",InfoPro!D53)","v":44760.409259259257},{"$f":"IF(ISBLANK(InfoPro!L53),\"\",InfoPro!L53)","v":"NO"},{"$f":"'IT-TA'!H53","v":0},{"$f":"IFERROR('BT-Confi'!Y60,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y60,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z60,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z59,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W59,\"\")","v":-286589.02139550127},{"$f":"IFERROR('EC-Mar'!Y59,\"\")","v":1217184.6460507561},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1457577.5170386576,2961351.1844849149,1744166.5384341588,12557367.60724516]
[{"$f":"IF(ISBLANK(InfoPro!A54),\"\",InfoPro!A54)","v":"SC_1515_A2"},{"$f":"IF(ISBLANK(InfoPro!H54),\"\",InfoPro!H54)","v":"SC_1515"},{"$f":"IF(ISBLANK(InfoPro!B54),\"\",InfoPro!B54)","v":"CIMITARRA - 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E54),\"\",InfoPro!E54)","v":200},{"$f":"IF(ISBLANK(InfoPro!C54),\"\",InfoPro!C54)","v":"2022-07-18T09:49:20"},{"$f":"IF(ISBLANK(InfoPro!D54),\"\",InfoPro!D54)","v":44760.409259259257},{"$f":"IF(ISBLANK(InfoPro!L54),\"\",InfoPro!L54)","v":"NO"},{"$f":"'IT-TA'!H54","v":0},{"$f":"IFERROR('BT-Confi'!Y61,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y61,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z61,\"\")","v":534412.86087410641},{"$f":"IFERROR('EC-RP'!Z60,\"\")","v":1217184.6460507561},{"$f":"IFERROR('EC-Per'!W60,\"\")","v":-260617.18700360126},{"$f":"IFERROR('EC-Mar'!Y60,\"\")","v":1217184.6460507561},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1483549.3514305574,2961351.1844849149,1744166.5384341588,12583339.44163706]
[{"$f":"IF(ISBLANK(InfoPro!A55),\"\",InfoPro!A55)","v":"SC_1368_A1"},{"$f":"IF(ISBLANK(InfoPro!H55),\"\",InfoPro!H55)","v":"SC_1368"},{"$f":"IF(ISBLANK(InfoPro!B55),\"\",InfoPro!B55)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E55),\"\",InfoPro!E55)","v":100},{"$f":"IF(ISBLANK(InfoPro!C55),\"\",InfoPro!C55)","v":"2022-07-18T14:59:10"},{"$f":"IF(ISBLANK(InfoPro!D55),\"\",InfoPro!D55)","v":44760.624421296292},{"$f":"IF(ISBLANK(InfoPro!L55),\"\",InfoPro!L55)","v":"NO"},{"$f":"'IT-TA'!H55","v":0},{"$f":"IFERROR('BT-Confi'!Y62,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y62,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z62,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z61,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W61,\"\")","v":-16.119061010862886},{"$f":"IFERROR('EC-Mar'!Y61,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1744150.4193731479,3265554.8399645034,1744166.5384341588,13525680.873916648]
[{"$f":"IF(ISBLANK(InfoPro!A56),\"\",InfoPro!A56)","v":"SC_1370_A1"},{"$f":"IF(ISBLANK(InfoPro!H56),\"\",InfoPro!H56)","v":"SC_1370"},{"$f":"IF(ISBLANK(InfoPro!B56),\"\",InfoPro!B56)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E56),\"\",InfoPro!E56)","v":100},{"$f":"IF(ISBLANK(InfoPro!C56),\"\",InfoPro!C56)","v":"2022-07-18T14:59:23"},{"$f":"IF(ISBLANK(InfoPro!D56),\"\",InfoPro!D56)","v":44760.624571759261},{"$f":"IF(ISBLANK(InfoPro!L56),\"\",InfoPro!L56)","v":"NO"},{"$f":"'IT-TA'!H56","v":0},{"$f":"IFERROR('BT-Confi'!Y63,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y63,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z63,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z62,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W62,\"\")","v":-16.119061010862886},{"$f":"IFERROR('EC-Mar'!Y62,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1744150.4193731479,3265554.8399645034,1744166.5384341588,13525680.873916648]
[{"$f":"IF(ISBLANK(InfoPro!A57),\"\",InfoPro!A57)","v":"SC_1368_A2"},{"$f":"IF(ISBLANK(InfoPro!H57),\"\",InfoPro!H57)","v":"SC_1368"},{"$f":"IF(ISBLANK(InfoPro!B57),\"\",InfoPro!B57)","v":"AES Solar 2_100MW"},{"$f":"IF(ISBLANK(InfoPro!E57),\"\",InfoPro!E57)","v":100},{"$f":"IF(ISBLANK(InfoPro!C57),\"\",InfoPro!C57)","v":"2022-07-18T14:59:10"},{"$f":"IF(ISBLANK(InfoPro!D57),\"\",InfoPro!D57)","v":44760.624421296292},{"$f":"IF(ISBLANK(InfoPro!L57),\"\",InfoPro!L57)","v":"NO"},{"$f":"'IT-TA'!H57","v":0},{"$f":"IFERROR('BT-Confi'!Y64,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y64,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z64,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z63,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W63,\"\")","v":-20.814047967071666},{"$f":"IFERROR('EC-Mar'!Y63,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1744145.7243861917,3265554.8399645034,1744166.5384341588,13525676.178929692]
[{"$f":"IF(ISBLANK(InfoPro!A58),\"\",InfoPro!A58)","v":"SC_1370_A2"},{"$f":"IF(ISBLANK(InfoPro!H58),\"\",InfoPro!H58)","v":"SC_1370"},{"$f":"IF(ISBLANK(InfoPro!B58),\"\",InfoPro!B58)","v":"AES Solar 1_100MW"},{"$f":"IF(ISBLANK(InfoPro!E58),\"\",InfoPro!E58)","v":100},{"$f":"IF(ISBLANK(InfoPro!C58),\"\",InfoPro!C58)","v":"2022-07-18T14:59:23"},{"$f":"IF(ISBLANK(InfoPro!D58),\"\",InfoPro!D58)","v":44760.624571759261},{"$f":"IF(ISBLANK(InfoPro!L58),\"\",InfoPro!L58)","v":"NO"},{"$f":"'IT-TA'!H58","v":0},{"$f":"IFERROR('BT-Confi'!Y65,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y65,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z65,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z64,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W64,\"\")","v":-20.814047967071666},{"$f":"IFERROR('EC-Mar'!Y64,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1744145.7243861917,3265554.8399645034,1744166.5384341588,13525676.178929692]
[{"$f":"IF(ISBLANK(InfoPro!A59),\"\",InfoPro!A59)","v":"SC_1354_A1"},{"$f":"IF(ISBLANK(InfoPro!H59),\"\",InfoPro!H59)","v":"SC_1354"},{"$f":"IF(ISBLANK(InfoPro!B59),\"\",InfoPro!B59)","v":"Neptuno Solar"},{"$f":"IF(ISBLANK(InfoPro!E59),\"\",InfoPro!E59)","v":200},{"$f":"IF(ISBLANK(InfoPro!C59),\"\",InfoPro!C59)","v":"2022-07-18T17:15:00"},{"$f":"IF(ISBLANK(InfoPro!D59),\"\",InfoPro!D59)","v":44760.71875},{"$f":"IF(ISBLANK(InfoPro!L59),\"\",InfoPro!L59)","v":"NO"},{"$f":"'IT-TA'!H59","v":0},{"$f":"IFERROR('BT-Confi'!Y66,\"\")","v":459473.15704881452},{"$f":"IFERROR('BT-Flex'!Y66,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z66,\"\")","v":667975.46071520646},{"$f":"IFERROR('EC-RP'!Z65,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W65,\"\")","v":-13070.654467467355},{"$f":"IFERROR('EC-Mar'!Y65,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1731095.8839666913,3265554.8399645034,1744166.5384341588,13512626.338510191]
[{"$f":"IF(ISBLANK(InfoPro!A60),\"\",InfoPro!A60)","v":"SC_1553_A1"},{"$f":"IF(ISBLANK(InfoPro!H60),\"\",InfoPro!H60)","v":"SC_1553"},{"$f":"IF(ISBLANK(InfoPro!B60),\"\",InfoPro!B60)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E60),\"\",InfoPro!E60)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C60),\"\",InfoPro!C60)","v":"2022-07-18T18:50:26"},{"$f":"IF(ISBLANK(InfoPro!D60),\"\",InfoPro!D60)","v":44760.78502314815},{"$f":"IF(ISBLANK(InfoPro!L60),\"\",InfoPro!L60)","v":"NO"},{"$f":"'IT-TA'!H60","v":0},{"$f":"IFERROR('BT-Confi'!Y67,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y67,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z67,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z66,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W66,\"\")","v":-39420.545392181186},{"$f":"IFERROR('EC-Mar'!Y66,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1704745.9930419775,3265554.8399645034,1744166.5384341588,13486276.447585478]
[{"$f":"IF(ISBLANK(InfoPro!A61),\"\",InfoPro!A61)","v":"SC_1553_A2"},{"$f":"IF(ISBLANK(InfoPro!H61),\"\",InfoPro!H61)","v":"SC_1553"},{"$f":"IF(ISBLANK(InfoPro!B61),\"\",InfoPro!B61)","v":"Parque Solar Suvan I"},{"$f":"IF(ISBLANK(InfoPro!E61),\"\",InfoPro!E61)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C61),\"\",InfoPro!C61)","v":"2022-07-18T18:50:26"},{"$f":"IF(ISBLANK(InfoPro!D61),\"\",InfoPro!D61)","v":44760.78502314815},{"$f":"IF(ISBLANK(InfoPro!L61),\"\",InfoPro!L61)","v":"NO"},{"$f":"'IT-TA'!H61","v":0},{"$f":"IFERROR('BT-Confi'!Y68,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y68,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z68,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z67,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W67,\"\")","v":-45393.355300087431},{"$f":"IFERROR('EC-Mar'!Y67,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1698773.1831340713,3265554.8399645034,1744166.5384341588,13480303.637677571]
[{"$f":"IF(ISBLANK(InfoPro!A62),\"\",InfoPro!A62)","v":"SC_1580_A1"},{"$f":"IF(ISBLANK(InfoPro!H62),\"\",InfoPro!H62)","v":"SC_1580"},{"$f":"IF(ISBLANK(InfoPro!B62),\"\",InfoPro!B62)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E62),\"\",InfoPro!E62)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C62),\"\",InfoPro!C62)","v":"2022-07-18T20:04:14"},{"$f":"IF(ISBLANK(InfoPro!D62),\"\",InfoPro!D62)","v":44760.836273148147},{"$f":"IF(ISBLANK(InfoPro!L62),\"\",InfoPro!L62)","v":"NO"},{"$f":"'IT-TA'!H62","v":0},{"$f":"IFERROR('BT-Confi'!Y69,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y69,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z69,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z68,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W68,\"\")","v":-113483.38825021854},{"$f":"IFERROR('EC-Mar'!Y68,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1630683.1501839403,3265554.8399645034,1744166.5384341588,13412213.60472744]
[{"$f":"IF(ISBLANK(InfoPro!A63),\"\",InfoPro!A63)","v":"SC_1580_A2"},{"$f":"IF(ISBLANK(InfoPro!H63),\"\",InfoPro!H63)","v":"SC_1580"},{"$f":"IF(ISBLANK(InfoPro!B63),\"\",InfoPro!B63)","v":"Caucasia Solar 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E63),\"\",InfoPro!E63)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C63),\"\",InfoPro!C63)","v":"2022-07-18T20:04:14"},{"$f":"IF(ISBLANK(InfoPro!D63),\"\",InfoPro!D63)","v":44760.836273148147},{"$f":"IF(ISBLANK(InfoPro!L63),\"\",InfoPro!L63)","v":"NO"},{"$f":"'IT-TA'!H63","v":0},{"$f":"IFERROR('BT-Confi'!Y70,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y70,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z70,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z69,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W69,\"\")","v":-114677.95023179981},{"$f":"IFERROR('EC-Mar'!Y69,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1629488.5882023589,3265554.8399645034,1744166.5384341588,13411019.042745858]
[{"$f":"IF(ISBLANK(InfoPro!A64),\"\",InfoPro!A64)","v":"SC_1554_A1"},{"$f":"IF(ISBLANK(InfoPro!H64),\"\",InfoPro!H64)","v":"SC_1554"},{"$f":"IF(ISBLANK(InfoPro!B64),\"\",InfoPro!B64)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E64),\"\",InfoPro!E64)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C64),\"\",InfoPro!C64)","v":"2022-07-18T21:35:10"},{"$f":"IF(ISBLANK(InfoPro!D64),\"\",InfoPro!D64)","v":44760.899421296293},{"$f":"IF(ISBLANK(InfoPro!L64),\"\",InfoPro!L64)","v":"NO"},{"$f":"'IT-TA'!H64","v":0},{"$f":"IFERROR('BT-Confi'!Y71,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y71,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z71,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z70,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W70,\"\")","v":-42739.247999329098},{"$f":"IFERROR('EC-Mar'!Y70,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1701427.2904348297,3104978.9727189043,1744166.5384341588,13123096.683916589]
[{"$f":"IF(ISBLANK(InfoPro!A65),\"\",InfoPro!A65)","v":"SC_1554_A2"},{"$f":"IF(ISBLANK(InfoPro!H65),\"\",InfoPro!H65)","v":"SC_1554"},{"$f":"IF(ISBLANK(InfoPro!B65),\"\",InfoPro!B65)","v":"Parque Solar Suvan II"},{"$f":"IF(ISBLANK(InfoPro!E65),\"\",InfoPro!E65)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C65),\"\",InfoPro!C65)","v":"2022-07-18T21:35:10"},{"$f":"IF(ISBLANK(InfoPro!D65),\"\",InfoPro!D65)","v":44760.899421296293},{"$f":"IF(ISBLANK(InfoPro!L65),\"\",InfoPro!L65)","v":"NO"},{"$f":"'IT-TA'!H65","v":0},{"$f":"IFERROR('BT-Confi'!Y72,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y72,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z72,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z71,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W71,\"\")","v":-45944.691599278769},{"$f":"IFERROR('EC-Mar'!Y71,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1698221.8468348801,3104978.9727189043,1744166.5384341588,13119891.240316641]
[{"$f":"IF(ISBLANK(InfoPro!A66),\"\",InfoPro!A66)","v":"SC_824_A1"},{"$f":"IF(ISBLANK(InfoPro!H66),\"\",InfoPro!H66)","v":"SC_824"},{"$f":"IF(ISBLANK(InfoPro!B66),\"\",InfoPro!B66)","v":"EL ENCANTO II 500 MW"},{"$f":"IF(ISBLANK(InfoPro!E66),\"\",InfoPro!E66)","v":500},{"$f":"IF(ISBLANK(InfoPro!C66),\"\",InfoPro!C66)","v":"2022-05-07T16:22:00"},{"$f":"IF(ISBLANK(InfoPro!D66),\"\",InfoPro!D66)","v":44688.681944444441},{"$f":"IF(ISBLANK(InfoPro!L66),\"\",InfoPro!L66)","v":"NO"},{"$f":"'IT-TA'!H66","v":0},{"$f":"IFERROR('BT-Confi'!Y73,\"\")","v":459473.1570488147},{"$f":"IFERROR('BT-Flex'!Y73,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z73,\"\")","v":667975.46071520634},{"$f":"IFERROR('EC-RP'!Z72,\"\")","v":1521388.3015303446},{"$f":"IFERROR('EC-Per'!W72,\"\")","v":-98525.613980202776},{"$f":"IFERROR('EC-Mar'!Y72,\"\")","v":1521388.3015303449},{"$f":"IF(C69=\"\",\"\",(SUMIF(I69:N69,\">0\"))*(H69/100))","v":0},2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1645640.9244539561,3265554.8399645034,1744166.5384341588,13427171.378997456]
[{"$f":"IF(ISBLANK(InfoPro!A67),\"\",InfoPro!A67)","v":"SC_1217_A1"},{"$f":"IF(ISBLANK(InfoPro!H67),\"\",InfoPro!H67)","v":"SC_1217"},{"$f":"IF(ISBLANK(InfoPro!B67),\"\",InfoPro!B67)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E67),\"\",InfoPro!E67)","v":200},{"$f":"IF(ISBLANK(InfoPro!C67),\"\",InfoPro!C67)","v":"2022-05-16T09:22:00"},{"$f":"IF(ISBLANK(InfoPro!D67),\"\",InfoPro!D67)","v":44697.390277777777},{"$f":"IF(ISBLANK(InfoPro!L67),\"\",InfoPro!L67)","v":"NO"},{"$f":"'IT-TA'!H67","v":0},{"$f":"IFERROR('BT-Confi'!Y74,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y74,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z74,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z73,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W73,\"\")","v":-344682.95302438928},{"$f":"IFERROR('EC-Mar'!Y73,\"\")","v":1360812.4342847452},{"$f":"IF(C70=\"\",\"\",(SUMIF(I70:N70,\">0\"))*(H70/100))","v":0},{"$f":"IF(C70=\"\",\"\",I70+$B$1)","v":2155144.3175475886},{"$f":"IF(D70=\"\",\"\",J70+$B$1)","v":1744166.5384341588},{"$f":"IF(E70=\"\",\"\",K70+$B$1)","v":2341640.1168914097},{"$f":"IF(F70=\"\",\"\",L70+$B$1)","v":3104978.9727189038},{"$f":"IF(G70=\"\",\"\",M70+$B$1)","v":1399483.5854097696},{"$f":"IF(H70=\"\",\"\",N70+$B$1)","v":3104978.9727189038},{"$f":"IF(I70=\"\",\"\",O70+$B$1)","v":1744166.5384341588},{"$f":"IFERROR((+$P$1*P70+$Q$1*Q70+$R$1*R70+$S$1*S70+$T$1*T70+U70*$U$1+$V$1*V70),\"\")","v":12821152.978891529}]
[{"$f":"IF(ISBLANK(InfoPro!A68),\"\",InfoPro!A68)","v":"SC_1217_A2"},{"$f":"IF(ISBLANK(InfoPro!H68),\"\",InfoPro!H68)","v":"SC_1217"},{"$f":"IF(ISBLANK(InfoPro!B68),\"\",InfoPro!B68)","v":"Parque Solar Fotovoltaico Floreo 200 MW"},{"$f":"IF(ISBLANK(InfoPro!E68),\"\",InfoPro!E68)","v":200},{"$f":"IF(ISBLANK(InfoPro!C68),\"\",InfoPro!C68)","v":"2022-05-16T09:22:00"},{"$f":"IF(ISBLANK(InfoPro!D68),\"\",InfoPro!D68)","v":44697.390277777777},{"$f":"IF(ISBLANK(InfoPro!L68),\"\",InfoPro!L68)","v":"NO"},{"$f":"'IT-TA'!H68","v":0},{"$f":"IFERROR('BT-Confi'!Y75,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y75,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z75,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z74,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W74,\"\")","v":-393077.13777462952},{"$f":"IFERROR('EC-Mar'!Y74,\"\")","v":1360812.4342847452},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1351089.4006595293,3104978.9727189038,1744166.5384341588,12772758.794141289]
[{"$f":"IF(ISBLANK(InfoPro!A69),\"\",InfoPro!A69)","v":"SC_1786_A1"},{"$f":"IF(ISBLANK(InfoPro!H69),\"\",InfoPro!H69)","v":"SC_1786"},{"$f":"IF(ISBLANK(InfoPro!B69),\"\",InfoPro!B69)","v":"Parque Solar Fotovoltaico Orión 40MW"},{"$f":"IF(ISBLANK(InfoPro!E69),\"\",InfoPro!E69)","v":40},{"$f":"IF(ISBLANK(InfoPro!C69),\"\",InfoPro!C69)","v":"2022-07-26T09:52:00"},{"$f":"IF(ISBLANK(InfoPro!D69),\"\",InfoPro!D69)","v":44768.411111111112},{"$f":"IF(ISBLANK(InfoPro!L69),\"\",InfoPro!L69)","v":"NO"},{"$f":"'IT-TA'!H69","v":0},{"$f":"IFERROR('BT-Confi'!Y76,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y76,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z76,\"\")","v":597473.57845725131},{"$f":"IFERROR('EC-RP'!Z75,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W75,\"\")","v":-27767.155184564119},{"$f":"IFERROR('EC-Mar'!Y75,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914102,3104978.9727189043,1716399.3832495946,3104978.9727189043,1744166.5384341588,13138068.776731355]
[{"$f":"IF(ISBLANK(InfoPro!A70),\"\",InfoPro!A70)","v":"SC_1839_A1"},{"$f":"IF(ISBLANK(InfoPro!H70),\"\",InfoPro!H70)","v":"SC_1839"},{"$f":"IF(ISBLANK(InfoPro!B70),\"\",InfoPro!B70)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E70),\"\",InfoPro!E70)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C70),\"\",InfoPro!C70)","v":"2022-07-28T12:35:00"},{"$f":"IF(ISBLANK(InfoPro!D70),\"\",InfoPro!D70)","v":44770.524305555555},{"$f":"IF(ISBLANK(InfoPro!L70),\"\",InfoPro!L70)","v":"NO"},{"$f":"'IT-TA'!H70","v":0},{"$f":"IFERROR('BT-Confi'!Y77,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y77,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z77,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z76,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W76,\"\")","v":-58240.869411993735},{"$f":"IFERROR('EC-Mar'!Y76,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1685925.669022165,3265554.8399645034,1744166.5384341588,13467456.123565665]
[{"$f":"IF(ISBLANK(InfoPro!A71),\"\",InfoPro!A71)","v":"SC_1839_A2"},{"$f":"IF(ISBLANK(InfoPro!H71),\"\",InfoPro!H71)","v":"SC_1839"},{"$f":"IF(ISBLANK(InfoPro!B71),\"\",InfoPro!B71)","v":"Carepa Solar"},{"$f":"IF(ISBLANK(InfoPro!E71),\"\",InfoPro!E71)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C71),\"\",InfoPro!C71)","v":"2022-07-28T12:35:00"},{"$f":"IF(ISBLANK(InfoPro!D71),\"\",InfoPro!D71)","v":44770.524305555555},{"$f":"IF(ISBLANK(InfoPro!L71),\"\",InfoPro!L71)","v":"NO"},{"$f":"'IT-TA'!H71","v":0},{"$f":"IFERROR('BT-Confi'!Y78,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y78,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z78,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z77,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W77,\"\")","v":-59416.318401869692},{"$f":"IFERROR('EC-Mar'!Y77,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1684750.2200322892,3265554.8399645034,1744166.5384341588,13466280.674575789]
[{"$f":"IF(ISBLANK(InfoPro!A72),\"\",InfoPro!A72)","v":"SC_1844_A1"},{"$f":"IF(ISBLANK(InfoPro!H72),\"\",InfoPro!H72)","v":"SC_1844"},{"$f":"IF(ISBLANK(InfoPro!B72),\"\",InfoPro!B72)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E72),\"\",InfoPro!E72)","v":170},{"$f":"IF(ISBLANK(InfoPro!C72),\"\",InfoPro!C72)","v":"2022-08-01T12:42:00"},{"$f":"IF(ISBLANK(InfoPro!D72),\"\",InfoPro!D72)","v":44774.529166666667},{"$f":"IF(ISBLANK(InfoPro!L72),\"\",InfoPro!L72)","v":"NO"},{"$f":"'IT-TA'!H72","v":0},{"$f":"IFERROR('BT-Confi'!Y79,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y79,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z79,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z78,\"\")","v":1521388.3015303451},{"$f":"IFERROR('EC-Per'!W78,\"\")","v":98678.900539074733},{"$f":"IFERROR('EC-Mar'!Y78,\"\")","v":1521388.3015303451},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645039,1842845.4389732336,3265554.8399645039,1744166.5384341588,13624375.893516734]
[{"$f":"IF(ISBLANK(InfoPro!A73),\"\",InfoPro!A73)","v":"SC_1844_A2"},{"$f":"IF(ISBLANK(InfoPro!H73),\"\",InfoPro!H73)","v":"SC_1844"},{"$f":"IF(ISBLANK(InfoPro!B73),\"\",InfoPro!B73)","v":"Huitaca Solar"},{"$f":"IF(ISBLANK(InfoPro!E73),\"\",InfoPro!E73)","v":170},{"$f":"IF(ISBLANK(InfoPro!C73),\"\",InfoPro!C73)","v":"2022-08-01T12:42:00"},{"$f":"IF(ISBLANK(InfoPro!D73),\"\",InfoPro!D73)","v":44774.529166666667},{"$f":"IF(ISBLANK(InfoPro!L73),\"\",InfoPro!L73)","v":"NO"},{"$f":"'IT-TA'!H73","v":0},{"$f":"IFERROR('BT-Confi'!Y80,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y80,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z80,\"\")","v":667975.46071520669},{"$f":"IFERROR('EC-RP'!Z79,\"\")","v":1521388.3015303451},{"$f":"IFERROR('EC-Per'!W79,\"\")","v":133044.34069861152},{"$f":"IFERROR('EC-Mar'!Y79,\"\")","v":1521388.3015303451},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645039,1877210.8791327702,3265554.8399645039,1744166.5384341588,13658741.333676271]
[{"$f":"IF(ISBLANK(InfoPro!A74),\"\",InfoPro!A74)","v":"SC_2232_A1"},{"$f":"IF(ISBLANK(InfoPro!H74),\"\",InfoPro!H74)","v":"SC_2232"},{"$f":"IF(ISBLANK(InfoPro!B74),\"\",InfoPro!B74)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E74),\"\",InfoPro!E74)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C74),\"\",InfoPro!C74)","v":"2022-08-06T14:39:00"},{"$f":"IF(ISBLANK(InfoPro!D74),\"\",InfoPro!D74)","v":44779.61041666667},{"$f":"IF(ISBLANK(InfoPro!L74),\"\",InfoPro!L74)","v":"NO"},{"$f":"'IT-TA'!H74","v":0},{"$f":"IFERROR('BT-Confi'!Y81,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y81,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z81,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z80,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W80,\"\")","v":11182.294709582695},{"$f":"IFERROR('EC-Mar'!Y80,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1755348.8331437414,3265554.8399645034,1744166.5384341588,13536879.287687242]
[{"$f":"IF(ISBLANK(InfoPro!A75),\"\",InfoPro!A75)","v":"SC_2232_A2"},{"$f":"IF(ISBLANK(InfoPro!H75),\"\",InfoPro!H75)","v":"SC_2232"},{"$f":"IF(ISBLANK(InfoPro!B75),\"\",InfoPro!B75)","v":"Parque Solar Inti II 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E75),\"\",InfoPro!E75)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C75),\"\",InfoPro!C75)","v":"2022-08-06T14:39:00"},{"$f":"IF(ISBLANK(InfoPro!D75),\"\",InfoPro!D75)","v":44779.61041666667},{"$f":"IF(ISBLANK(InfoPro!L75),\"\",InfoPro!L75)","v":"NO"},{"$f":"'IT-TA'!H75","v":0},{"$f":"IFERROR('BT-Confi'!Y82,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y82,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z82,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z81,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W81,\"\")","v":11182.294709582695},{"$f":"IFERROR('EC-Mar'!Y81,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1755348.8331437414,3265554.8399645034,1744166.5384341588,13536879.287687242]
[{"$f":"IF(ISBLANK(InfoPro!A76),\"\",InfoPro!A76)","v":"SC_1611_A1"},{"$f":"IF(ISBLANK(InfoPro!H76),\"\",InfoPro!H76)","v":"SC_1611"},{"$f":"IF(ISBLANK(InfoPro!B76),\"\",InfoPro!B76)","v":"GENERACIÓN SOLAR FV QUITASOLES"},{"$f":"IF(ISBLANK(InfoPro!E76),\"\",InfoPro!E76)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C76),\"\",InfoPro!C76)","v":"2022-08-08T11:18:00"},{"$f":"IF(ISBLANK(InfoPro!D76),\"\",InfoPro!D76)","v":44781.470833333333},{"$f":"IF(ISBLANK(InfoPro!L76),\"\",InfoPro!L76)","v":"NO"},{"$f":"'IT-TA'!H76","v":0},{"$f":"IFERROR('BT-Confi'!Y83,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y83,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z83,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z82,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W82,\"\")","v":15909.636887302009},{"$f":"IFERROR('EC-Mar'!Y82,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1760076.1753214607,3265554.8399645034,1744166.5384341588,13541606.629864961]
[{"$f":"IF(ISBLANK(InfoPro!A77),\"\",InfoPro!A77)","v":"SC_1922_A1"},{"$f":"IF(ISBLANK(InfoPro!H77),\"\",InfoPro!H77)","v":"SC_1922"},{"$f":"IF(ISBLANK(InfoPro!B77),\"\",InfoPro!B77)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E77),\"\",InfoPro!E77)","v":180},{"$f":"IF(ISBLANK(InfoPro!C77),\"\",InfoPro!C77)","v":"2022-08-10T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D77),\"\",InfoPro!D77)","v":44783.705555555556},{"$f":"IF(ISBLANK(InfoPro!L77),\"\",InfoPro!L77)","v":"NO"},{"$f":"'IT-TA'!H77","v":0},{"$f":"IFERROR('BT-Confi'!Y84,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y84,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z84,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z83,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W83,\"\")","v":-76795.891614179083},{"$f":"IFERROR('EC-Mar'!Y83,\"\")","v":1217184.6460507556},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1667370.6468199797,2961351.1844849144,1744166.5384341588,12767160.737026479]
[{"$f":"IF(ISBLANK(InfoPro!A78),\"\",InfoPro!A78)","v":"SC_1922_A2"},{"$f":"IF(ISBLANK(InfoPro!H78),\"\",InfoPro!H78)","v":"SC_1922"},{"$f":"IF(ISBLANK(InfoPro!B78),\"\",InfoPro!B78)","v":"Sua Solar 180MW"},{"$f":"IF(ISBLANK(InfoPro!E78),\"\",InfoPro!E78)","v":180},{"$f":"IF(ISBLANK(InfoPro!C78),\"\",InfoPro!C78)","v":"2022-08-10T16:56:00"},{"$f":"IF(ISBLANK(InfoPro!D78),\"\",InfoPro!D78)","v":44783.705555555556},{"$f":"IF(ISBLANK(InfoPro!L78),\"\",InfoPro!L78)","v":"NO"},{"$f":"'IT-TA'!H78","v":0},{"$f":"IFERROR('BT-Confi'!Y85,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y85,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z85,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z84,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W84,\"\")","v":-137349.53099784395},{"$f":"IFERROR('EC-Mar'!Y84,\"\")","v":1217184.6460507556},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1606817.0074363148,2961351.1844849144,1744166.5384341588,12706607.097642815]
[{"$f":"IF(ISBLANK(InfoPro!A79),\"\",InfoPro!A79)","v":"SC_1848_A1"},{"$f":"IF(ISBLANK(InfoPro!H79),\"\",InfoPro!H79)","v":"SC_1848"},{"$f":"IF(ISBLANK(InfoPro!B79),\"\",InfoPro!B79)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E79),\"\",InfoPro!E79)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C79),\"\",InfoPro!C79)","v":"2022-08-11T14:00:00"},{"$f":"IF(ISBLANK(InfoPro!D79),\"\",InfoPro!D79)","v":44784.583333333336},{"$f":"IF(ISBLANK(InfoPro!L79),\"\",InfoPro!L79)","v":"NO"},{"$f":"'IT-TA'!H79","v":0},{"$f":"IFERROR('BT-Confi'!Y86,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y86,\"\")","v":958868.62039548461},{"$f":"IFERROR('EC-RE'!Z86,\"\")","v":1109934.4033539132},{"$f":"IFERROR('EC-RP'!Z85,\"\")","v":787123.07894259552},{"$f":"IFERROR('EC-Per'!W85,\"\")","v":-619990.15198099031},{"$f":"IFERROR('EC-Mar'!Y85,\"\")","v":787123.07894259552},0,2507645.2804227793,2703035.1588296434,2854100.9417880718,2531289.6173767541,1124176.3864531685,2531289.6173767541,1744166.5384341588,13509142.155089041]
[{"$f":"IF(ISBLANK(InfoPro!A80),\"\",InfoPro!A80)","v":"SC_1848_A2"},{"$f":"IF(ISBLANK(InfoPro!H80),\"\",InfoPro!H80)","v":"SC_1848"},{"$f":"IF(ISBLANK(InfoPro!B80),\"\",InfoPro!B80)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E80),\"\",InfoPro!E80)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C80),\"\",InfoPro!C80)","v":"2022-08-11T14:00:00"},{"$f":"IF(ISBLANK(InfoPro!D80),\"\",InfoPro!D80)","v":44784.583333333336},{"$f":"IF(ISBLANK(InfoPro!L80),\"\",InfoPro!L80)","v":"NO"},{"$f":"'IT-TA'!H80","v":0},{"$f":"IFERROR('BT-Confi'!Y87,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y87,\"\")","v":958868.62039548461},{"$f":"IFERROR('EC-RE'!Z87,\"\")","v":1109934.4033539132},{"$f":"IFERROR('EC-RP'!Z86,\"\")","v":787123.07894259552},{"$f":"IFERROR('EC-Per'!W86,\"\")","v":-488289.78994208371},{"$f":"IFERROR('EC-Mar'!Y86,\"\")","v":787123.07894259552},{"$f":"IF(C83=\"\",\"\",(SUMIF(I83:N83,\">0\"))*(H83/100))","v":0},{"$f":"IF(C83=\"\",\"\",I83+$B$1)","v":2507645.2804227793},{"$f":"IF(D83=\"\",\"\",J83+$B$1)","v":2703035.1588296434},{"$f":"IF(E83=\"\",\"\",K83+$B$1)","v":2854100.9417880718},{"$f":"IF(F83=\"\",\"\",L83+$B$1)","v":2531289.6173767541},{"$f":"IF(G83=\"\",\"\",M83+$B$1)","v":1255876.7484920751},{"$f":"IF(H83=\"\",\"\",N83+$B$1)","v":2531289.6173767541},{"$f":"IF(I83=\"\",\"\",O83+$B$1)","v":1744166.5384341588},{"$f":"IFERROR((+$P$1*P83+$Q$1*Q83+$R$1*R83+$S$1*S83+$T$1*T83+U83*$U$1+$V$1*V83),\"\")","v":13640842.517127948}]
[{"$f":"IF(ISBLANK(InfoPro!A81),\"\",InfoPro!A81)","v":"SC_2168_A1"},{"$f":"IF(ISBLANK(InfoPro!H81),\"\",InfoPro!H81)","v":"SC_2168"},{"$f":"IF(ISBLANK(InfoPro!B81),\"\",InfoPro!B81)","v":"Parque Solar Fotovoltaico Amber 99,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E81),\"\",InfoPro!E81)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C81),\"\",InfoPro!C81)","v":"2022-08-05T06:07:00"},{"$f":"IF(ISBLANK(InfoPro!D81),\"\",InfoPro!D81)","v":44778.254861111112},{"$f":"IF(ISBLANK(InfoPro!L81),\"\",InfoPro!L81)","v":"NO"},{"$f":"'IT-TA'!H81","v":0},{"$f":"IFERROR('BT-Confi'!Y88,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y88,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z88,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z87,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W87,\"\")","v":-75289.690298580288},{"$f":"IFERROR('EC-Mar'!Y87,\"\")","v":1521388.3015303453},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645044,1668876.8481355784,3265554.8399645044,1744166.5384341588,13450407.302679082]
[{"$f":"IF(ISBLANK(InfoPro!A82),\"\",InfoPro!A82)","v":"SC_2025_A2"},{"$f":"IF(ISBLANK(InfoPro!H82),\"\",InfoPro!H82)","v":"SC_2025"},{"$f":"IF(ISBLANK(InfoPro!B82),\"\",InfoPro!B82)","v":"BONANZA - 80 MW"},{"$f":"IF(ISBLANK(InfoPro!E82),\"\",InfoPro!E82)","v":80},{"$f":"IF(ISBLANK(InfoPro!C82),\"\",InfoPro!C82)","v":"2022-06-28T17:13:00"},{"$f":"IF(ISBLANK(InfoPro!D82),\"\",InfoPro!D82)","v":44740.717361111114},{"$f":"IF(ISBLANK(InfoPro!L82),\"\",InfoPro!L82)","v":"SI"},{"$f":"'IT-TA'!H82","v":0},{"$f":"IFERROR('BT-Confi'!Y89,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y89,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z89,\"\")","v":597473.57845725131},{"$f":"IFERROR('EC-RP'!Z88,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W88,\"\")","v":-70079.010703899927},{"$f":"IFERROR('EC-Mar'!Y88,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914102,3104978.9727189043,1674087.5277302589,3104978.9727189043,1744166.5384341588,13095756.921212019]
[{"$f":"IF(ISBLANK(InfoPro!A83),\"\",InfoPro!A83)","v":"SC_1966_A1"},{"$f":"IF(ISBLANK(InfoPro!H83),\"\",InfoPro!H83)","v":"SC_1966"},{"$f":"IF(ISBLANK(InfoPro!B83),\"\",InfoPro!B83)","v":"Parque Solar Fotovoltaico La Coquera"},{"$f":"IF(ISBLANK(InfoPro!E83),\"\",InfoPro!E83)","v":99.9},{"$f":"IF(ISBLANK(InfoPro!C83),\"\",InfoPro!C83)","v":"2022-08-12T22:07:00"},{"$f":"IF(ISBLANK(InfoPro!D83),\"\",InfoPro!D83)","v":44785.921527777777},{"$f":"IF(ISBLANK(InfoPro!L83),\"\",InfoPro!L83)","v":"NO"},{"$f":"'IT-TA'!H83","v":0},{"$f":"IFERROR('BT-Confi'!Y90,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y90,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z90,\"\")","v":667975.46071520681},{"$f":"IFERROR('EC-RP'!Z89,\"\")","v":1521388.3015303453},{"$f":"IFERROR('EC-Per'!W89,\"\")","v":-75408.070314773024},{"$f":"IFERROR('EC-Mar'!Y89,\"\")","v":1521388.3015303453},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645044,1668758.4681193857,3265554.8399645044,1744166.5384341588,13450288.92266289]
[{"$f":"IF(ISBLANK(InfoPro!A84),\"\",InfoPro!A84)","v":"SC_1916_A1"},{"$f":"IF(ISBLANK(InfoPro!H84),\"\",InfoPro!H84)","v":"SC_1916"},{"$f":"IF(ISBLANK(InfoPro!B84),\"\",InfoPro!B84)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E84),\"\",InfoPro!E84)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C84),\"\",InfoPro!C84)","v":"2022-08-17T14:16:00"},{"$f":"IF(ISBLANK(InfoPro!D84),\"\",InfoPro!D84)","v":44790.594444444447},{"$f":"IF(ISBLANK(InfoPro!L84),\"\",InfoPro!L84)","v":"NO"},{"$f":"'IT-TA'!H84","v":0},{"$f":"IFERROR('BT-Confi'!Y91,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y91,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z91,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z90,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W90,\"\")","v":-13140.181797393729},{"$f":"IFERROR('EC-Mar'!Y90,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1731026.3566367649,3265554.8399645034,1744166.5384341588,13512556.811180266]
[{"$f":"IF(ISBLANK(InfoPro!A85),\"\",InfoPro!A85)","v":"SC_1916_A2"},{"$f":"IF(ISBLANK(InfoPro!H85),\"\",InfoPro!H85)","v":"SC_1916"},{"$f":"IF(ISBLANK(InfoPro!B85),\"\",InfoPro!B85)","v":"Batará I 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E85),\"\",InfoPro!E85)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C85),\"\",InfoPro!C85)","v":"2022-08-17T14:16:00"},{"$f":"IF(ISBLANK(InfoPro!D85),\"\",InfoPro!D85)","v":44790.594444444447},{"$f":"IF(ISBLANK(InfoPro!L85),\"\",InfoPro!L85)","v":"NO"},{"$f":"'IT-TA'!H85","v":0},{"$f":"IFERROR('BT-Confi'!Y92,\"\")","v":459473.15704881464},{"$f":"IFERROR('BT-Flex'!Y92,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z92,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z91,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W91,\"\")","v":-14334.743778974977},{"$f":"IFERROR('EC-Mar'!Y91,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1729831.7946551838,3265554.8399645034,1744166.5384341588,13511362.249198684]
[{"$f":"IF(ISBLANK(InfoPro!A86),\"\",InfoPro!A86)","v":"SC_1993_A1"},{"$f":"IF(ISBLANK(InfoPro!H86),\"\",InfoPro!H86)","v":"SC_1993"},{"$f":"IF(ISBLANK(InfoPro!B86),\"\",InfoPro!B86)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E86),\"\",InfoPro!E86)","v":200},{"$f":"IF(ISBLANK(InfoPro!C86),\"\",InfoPro!C86)","v":"2022-08-19T10:54:00"},{"$f":"IF(ISBLANK(InfoPro!D86),\"\",InfoPro!D86)","v":44792.45416666667},{"$f":"IF(ISBLANK(InfoPro!L86),\"\",InfoPro!L86)","v":"NO"},{"$f":"'IT-TA'!H86","v":0},{"$f":"IFERROR('BT-Confi'!Y93,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y93,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z93,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z92,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W92,\"\")","v":-296701.30886546243},{"$f":"IFERROR('EC-Mar'!Y92,\"\")","v":1360812.4342847452},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1447465.2295686963,3104978.9727189038,1744166.5384341588,12869134.623050457]
[{"$f":"IF(ISBLANK(InfoPro!A87),\"\",InfoPro!A87)","v":"SC_1993_A2"},{"$f":"IF(ISBLANK(InfoPro!H87),\"\",InfoPro!H87)","v":"SC_1993"},{"$f":"IF(ISBLANK(InfoPro!B87),\"\",InfoPro!B87)","v":"Tamarino_200MW"},{"$f":"IF(ISBLANK(InfoPro!E87),\"\",InfoPro!E87)","v":200},{"$f":"IF(ISBLANK(InfoPro!C87),\"\",InfoPro!C87)","v":"2022-08-19T10:54:00"},{"$f":"IF(ISBLANK(InfoPro!D87),\"\",InfoPro!D87)","v":44792.45416666667},{"$f":"IF(ISBLANK(InfoPro!L87),\"\",InfoPro!L87)","v":"NO"},{"$f":"'IT-TA'!H87","v":0},{"$f":"IFERROR('BT-Confi'!Y94,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y94,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z94,\"\")","v":597473.57845725096},{"$f":"IFERROR('EC-RP'!Z93,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W93,\"\")","v":-260154.44366063623},{"$f":"IFERROR('EC-Mar'!Y93,\"\")","v":1360812.4342847452},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1484012.0947735226,3104978.9727189038,1744166.5384341588,12905681.488255283]
[{"$f":"IF(ISBLANK(InfoPro!A88),\"\",InfoPro!A88)","v":"SC_2277_A1"},{"$f":"IF(ISBLANK(InfoPro!H88),\"\",InfoPro!H88)","v":"SC_2277"},{"$f":"IF(ISBLANK(InfoPro!B88),\"\",InfoPro!B88)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E88),\"\",InfoPro!E88)","v":70},{"$f":"IF(ISBLANK(InfoPro!C88),\"\",InfoPro!C88)","v":"2022-07-17T17:42:34"},{"$f":"IF(ISBLANK(InfoPro!D88),\"\",InfoPro!D88)","v":44759.737893518519},{"$f":"IF(ISBLANK(InfoPro!L88),\"\",InfoPro!L88)","v":"NO"},{"$f":"'IT-TA'!H88","v":0},{"$f":"IFERROR('BT-Confi'!Y95,\"\")","v":1753173.4075294246},{"$f":"IFERROR('BT-Flex'!Y95,\"\")","v":1065409.5782172051},{"$f":"IFERROR('EC-RE'!Z95,\"\")","v":1233260.4481710149},{"$f":"IFERROR('EC-RP'!Z94,\"\")","v":874581.19882510626},{"$f":"IFERROR('EC-Per'!W94,\"\")","v":-197475.14986503191},{"$f":"IFERROR('EC-Mar'!Y94,\"\")","v":874581.19882510626},0,3497339.9459635834,2809576.1166513637,2977426.9866051739,2618747.737259265,1546691.3885691268,2618747.737259265,1744166.5384341588,15282406.005208394]
[{"$f":"IF(ISBLANK(InfoPro!A89),\"\",InfoPro!A89)","v":"SC_2277_A2"},{"$f":"IF(ISBLANK(InfoPro!H89),\"\",InfoPro!H89)","v":"SC_2277"},{"$f":"IF(ISBLANK(InfoPro!B89),\"\",InfoPro!B89)","v":"Central Hidroeléctrica Esperanza"},{"$f":"IF(ISBLANK(InfoPro!E89),\"\",InfoPro!E89)","v":70},{"$f":"IF(ISBLANK(InfoPro!C89),\"\",InfoPro!C89)","v":"2022-07-17T17:42:34"},{"$f":"IF(ISBLANK(InfoPro!D89),\"\",InfoPro!D89)","v":44759.737893518519},{"$f":"IF(ISBLANK(InfoPro!L89),\"\",InfoPro!L89)","v":"NO"},{"$f":"'IT-TA'!H89","v":0},{"$f":"IFERROR('BT-Confi'!Y96,\"\")","v":1753173.4075294246},{"$f":"IFERROR('BT-Flex'!Y96,\"\")","v":1065409.5782172051},{"$f":"IFERROR('EC-RE'!Z96,\"\")","v":1233260.4481710149},{"$f":"IFERROR('EC-RP'!Z95,\"\")","v":874581.19882510626},{"$f":"IFERROR('EC-Per'!W95,\"\")","v":-209639.94349121462},{"$f":"IFERROR('EC-Mar'!Y95,\"\")","v":874581.19882510626},0,3497339.9459635834,2809576.1166513637,2977426.9866051739,2618747.737259265,1534526.5949429441,2618747.737259265,1744166.5384341588,15270241.211582212]
[{"$f":"IF(ISBLANK(InfoPro!A90),\"\",InfoPro!A90)","v":"SC_2302_A1"},{"$f":"IF(ISBLANK(InfoPro!H90),\"\",InfoPro!H90)","v":"SC_2302"},{"$f":"IF(ISBLANK(InfoPro!B90),\"\",InfoPro!B90)","v":"Pequeña Central Hidroeléctrica El Limón 2"},{"$f":"IF(ISBLANK(InfoPro!E90),\"\",InfoPro!E90)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C90),\"\",InfoPro!C90)","v":"2022-07-17T17:25:26"},{"$f":"IF(ISBLANK(InfoPro!D90),\"\",InfoPro!D90)","v":44759.725995370369},{"$f":"IF(ISBLANK(InfoPro!L90),\"\",InfoPro!L90)","v":"NO"},{"$f":"'IT-TA'!H90","v":0},{"$f":"IFERROR('BT-Confi'!Y97,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y97,\"\")","v":1072015.1176021514},{"$f":"IFERROR('EC-RE'!Z97,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z96,\"\")","v":880003.60225782171},{"$f":"IFERROR('EC-Per'!W96,\"\")","v":-529482.90556294459},{"$f":"IFERROR('EC-Mar'!Y96,\"\")","v":880003.60225782171},0,2597735.7719774363,2816181.6560363099,2985073.2013838338,2624170.1406919807,1214683.6328712143,2624170.1406919807,1744166.5384341588,14073179.434837012]
[{"$f":"IF(ISBLANK(InfoPro!A91),\"\",InfoPro!A91)","v":"SC_2163_A1"},{"$f":"IF(ISBLANK(InfoPro!H91),\"\",InfoPro!H91)","v":"SC_2163"},{"$f":"IF(ISBLANK(InfoPro!B91),\"\",InfoPro!B91)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E91),\"\",InfoPro!E91)","v":180},{"$f":"IF(ISBLANK(InfoPro!C91),\"\",InfoPro!C91)","v":"2022-08-23T21:31:00"},{"$f":"IF(ISBLANK(InfoPro!D91),\"\",InfoPro!D91)","v":44796.896527777775},{"$f":"IF(ISBLANK(InfoPro!L91),\"\",InfoPro!L91)","v":"NO"},{"$f":"'IT-TA'!H91","v":0},{"$f":"IFERROR('BT-Confi'!Y98,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y98,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z98,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z97,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W97,\"\")","v":-76795.891614179083},{"$f":"IFERROR('EC-Mar'!Y97,\"\")","v":1217184.6460507556},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1667370.6468199797,2961351.1844849144,1744166.5384341588,12767160.737026479]
[{"$f":"IF(ISBLANK(InfoPro!A92),\"\",InfoPro!A92)","v":"SC_2163_A2"},{"$f":"IF(ISBLANK(InfoPro!H92),\"\",InfoPro!H92)","v":"SC_2163"},{"$f":"IF(ISBLANK(InfoPro!B92),\"\",InfoPro!B92)","v":"Monterrey Solar_180MW"},{"$f":"IF(ISBLANK(InfoPro!E92),\"\",InfoPro!E92)","v":180},{"$f":"IF(ISBLANK(InfoPro!C92),\"\",InfoPro!C92)","v":"2022-08-23T21:31:00"},{"$f":"IF(ISBLANK(InfoPro!D92),\"\",InfoPro!D92)","v":44796.896527777775},{"$f":"IF(ISBLANK(InfoPro!L92),\"\",InfoPro!L92)","v":"NO"},{"$f":"'IT-TA'!H92","v":0},{"$f":"IFERROR('BT-Confi'!Y99,\"\")","v":367600.87577229866},{"$f":"IFERROR('BT-Flex'!Y99,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z99,\"\")","v":534412.86087410664},{"$f":"IFERROR('EC-RP'!Z98,\"\")","v":1217184.6460507559},{"$f":"IFERROR('EC-Per'!W98,\"\")","v":-137386.32574399718},{"$f":"IFERROR('EC-Mar'!Y98,\"\")","v":1217184.6460507556},0,2111767.4142064573,1744166.5384341588,2278579.3993082652,2961351.1844849149,1606780.2126901615,2961351.1844849144,1744166.5384341588,12706570.302896662]
[{"$f":"IF(ISBLANK(InfoPro!A93),\"\",InfoPro!A93)","v":"SC_1902_A1"},{"$f":"IF(ISBLANK(InfoPro!H93),\"\",InfoPro!H93)","v":"SC_1902"},{"$f":"IF(ISBLANK(InfoPro!B93),\"\",InfoPro!B93)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E93),\"\",InfoPro!E93)","v":19},{"$f":"IF(ISBLANK(InfoPro!C93),\"\",InfoPro!C93)","v":"2022-08-24T19:09:00"},{"$f":"IF(ISBLANK(InfoPro!D93),\"\",InfoPro!D93)","v":44797.79791666667},{"$f":"IF(ISBLANK(InfoPro!L93),\"\",InfoPro!L93)","v":"NO"},{"$f":"'IT-TA'!H93","v":0},{"$f":"IFERROR('BT-Confi'!Y100,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y100,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z100,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z99,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W99,\"\")","v":-114078.28640421433},{"$f":"IFERROR('EC-Mar'!Y99,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1630088.2520299444,3265554.8399645034,1744166.5384341588,13411618.706573445]
[{"$f":"IF(ISBLANK(InfoPro!A94),\"\",InfoPro!A94)","v":"SC_1902_A2"},{"$f":"IF(ISBLANK(InfoPro!H94),\"\",InfoPro!H94)","v":"SC_1902"},{"$f":"IF(ISBLANK(InfoPro!B94),\"\",InfoPro!B94)","v":"Hydra de 25MW (entrega 19MW)"},{"$f":"IF(ISBLANK(InfoPro!E94),\"\",InfoPro!E94)","v":19},{"$f":"IF(ISBLANK(InfoPro!C94),\"\",InfoPro!C94)","v":"2022-08-24T19:09:00"},{"$f":"IF(ISBLANK(InfoPro!D94),\"\",InfoPro!D94)","v":44797.79791666667},{"$f":"IF(ISBLANK(InfoPro!L94),\"\",InfoPro!L94)","v":"NO"},{"$f":"'IT-TA'!H94","v":0},{"$f":"IFERROR('BT-Confi'!Y101,\"\")","v":459473.15704881458},{"$f":"IFERROR('BT-Flex'!Y101,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z101,\"\")","v":667975.46071520657},{"$f":"IFERROR('EC-RP'!Z100,\"\")","v":1521388.3015303449},{"$f":"IFERROR('EC-Per'!W100,\"\")","v":-132444.31850243156},{"$f":"IFERROR('EC-Mar'!Y100,\"\")","v":1521388.3015303449},0,2203639.6954829735,1744166.5384341588,2412141.9991493654,3265554.8399645034,1611722.2199317273,3265554.8399645034,1744166.5384341588,13393252.674475227]
[{"$f":"IF(ISBLANK(InfoPro!A95),\"\",InfoPro!A95)","v":"SC_2059_A1"},{"$f":"IF(ISBLANK(InfoPro!H95),\"\",InfoPro!H95)","v":"SC_2059"},{"$f":"IF(ISBLANK(InfoPro!B95),\"\",InfoPro!B95)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E95),\"\",InfoPro!E95)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C95),\"\",InfoPro!C95)","v":"2022-08-25T10:24:00"},{"$f":"IF(ISBLANK(InfoPro!D95),\"\",InfoPro!D95)","v":44798.433333333334},{"$f":"IF(ISBLANK(InfoPro!L95),\"\",InfoPro!L95)","v":"NO"},{"$f":"'IT-TA'!H95","v":0},{"$f":"IFERROR('BT-Confi'!Y102,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y102,\"\")","v":1072015.1176021514},{"$f":"IFERROR('EC-RE'!Z102,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z101,\"\")","v":880003.60225782171},{"$f":"IFERROR('EC-Per'!W101,\"\")","v":-473748.19859167072},{"$f":"IFERROR('EC-Mar'!Y101,\"\")","v":880003.60225782171},0,2597735.7719774363,2816181.6560363099,2985073.2013838338,2624170.1406919807,1270418.3398424881,2624170.1406919807,1744166.5384341588,14128914.141808284]
[{"$f":"IF(ISBLANK(InfoPro!A96),\"\",InfoPro!A96)","v":"SC_2059_A2"},{"$f":"IF(ISBLANK(InfoPro!H96),\"\",InfoPro!H96)","v":"SC_2059"},{"$f":"IF(ISBLANK(InfoPro!B96),\"\",InfoPro!B96)","v":"PCH La Gema 19,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E96),\"\",InfoPro!E96)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C96),\"\",InfoPro!C96)","v":"2022-08-25T10:24:00"},{"$f":"IF(ISBLANK(InfoPro!D96),\"\",InfoPro!D96)","v":44798.433333333334},{"$f":"IF(ISBLANK(InfoPro!L96),\"\",InfoPro!L96)","v":"NO"},{"$f":"'IT-TA'!H96","v":0},{"$f":"IFERROR('BT-Confi'!Y103,\"\")","v":853569.23354327749},{"$f":"IFERROR('BT-Flex'!Y103,\"\")","v":1072015.1176021514},{"$f":"IFERROR('EC-RE'!Z103,\"\")","v":1240906.662949675},{"$f":"IFERROR('EC-RP'!Z102,\"\")","v":880003.60225782171},{"$f":"IFERROR('EC-Per'!W102,\"\")","v":-687016.9602002867},{"$f":"IFERROR('EC-Mar'!Y102,\"\")","v":880003.60225782171},0,2597735.7719774363,2816181.6560363099,2985073.2013838338,2624170.1406919807,1057149.5782338721,2624170.1406919807,1744166.5384341588,13915645.380199669]
[{"$f":"IF(ISBLANK(InfoPro!A97),\"\",InfoPro!A97)","v":"SC_1971_A1"},{"$f":"IF(ISBLANK(InfoPro!H97),\"\",InfoPro!H97)","v":"SC_1971"},{"$f":"IF(ISBLANK(InfoPro!B97),\"\",InfoPro!B97)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E97),\"\",InfoPro!E97)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!C97),\"\",InfoPro!C97)","v":"2022-08-30T22:16:00"},{"$f":"IF(ISBLANK(InfoPro!D97),\"\",InfoPro!D97)","v":44803.927777777775},{"$f":"IF(ISBLANK(InfoPro!L97),\"\",InfoPro!L97)","v":"NO"},{"$f":"'IT-TA'!H97","v":0},{"$f":"IFERROR('BT-Confi'!Y104,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y104,\"\")","v":958868.62039548473},{"$f":"IFERROR('EC-RE'!Z104,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z103,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W103,\"\")","v":-958765.95690802636},{"$f":"IFERROR('EC-Mar'!Y103,\"\")","v":787123.07894259575},0,2507645.2804227793,2703035.1588296434,2854100.9417880722,2531289.6173767545,785400.58152613242,2531289.6173767545,1744166.5384341588,13170366.350162007]
[{"$f":"IF(ISBLANK(InfoPro!A98),\"\",InfoPro!A98)","v":"SC_1971_A2"},{"$f":"IF(ISBLANK(InfoPro!H98),\"\",InfoPro!H98)","v":"SC_1971"},{"$f":"IF(ISBLANK(InfoPro!B98),\"\",InfoPro!B98)","v":"Hidrotigre"},{"$f":"IF(ISBLANK(InfoPro!E98),\"\",InfoPro!E98)","v":4.5},{"$f":"IF(ISBLANK(InfoPro!C98),\"\",InfoPro!C98)","v":"2022-08-30T22:16:00"},{"$f":"IF(ISBLANK(InfoPro!D98),\"\",InfoPro!D98)","v":44803.927777777775},{"$f":"IF(ISBLANK(InfoPro!L98),\"\",InfoPro!L98)","v":"NO"},{"$f":"'IT-TA'!H98","v":0},{"$f":"IFERROR('BT-Confi'!Y105,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y105,\"\")","v":958868.62039548473},{"$f":"IFERROR('EC-RE'!Z105,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z104,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W104,\"\")","v":-960868.51383107062},{"$f":"IFERROR('EC-Mar'!Y104,\"\")","v":787123.07894259575},0,2507645.2804227793,2703035.1588296434,2854100.9417880722,2531289.6173767545,783298.02460308815,2531289.6173767545,1744166.5384341588,13168263.793238962]
[{"$f":"IF(ISBLANK(InfoPro!A99),\"\",InfoPro!A99)","v":"SC_2317_A1"},{"$f":"IF(ISBLANK(InfoPro!H99),\"\",InfoPro!H99)","v":"SC_2317"},{"$f":"IF(ISBLANK(InfoPro!B99),\"\",InfoPro!B99)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E99),\"\",InfoPro!E99)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C99),\"\",InfoPro!C99)","v":"2022-07-29T11:32:00"},{"$f":"IF(ISBLANK(InfoPro!D99),\"\",InfoPro!D99)","v":44771.480555555558},{"$f":"IF(ISBLANK(InfoPro!L99),\"\",InfoPro!L99)","v":"NO"},{"$f":"'IT-TA'!H99","v":0},{"$f":"IFERROR('BT-Confi'!Y106,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y106,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z106,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z105,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W105,\"\")","v":-14958.736799765187},{"$f":"IFERROR('EC-Mar'!Y105,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1729207.8016343936,3104978.9727189043,1744166.5384341588,13150877.195116155]
[{"$f":"IF(ISBLANK(InfoPro!A100),\"\",InfoPro!A100)","v":"SC_2317_A2"},{"$f":"IF(ISBLANK(InfoPro!H100),\"\",InfoPro!H100)","v":"SC_2317"},{"$f":"IF(ISBLANK(InfoPro!B100),\"\",InfoPro!B100)","v":"PROYECTO SOLAR FOTOVOLTAICO PINARES DE 9,9 MW"},{"$f":"IF(ISBLANK(InfoPro!E100),\"\",InfoPro!E100)","v":9.9},{"$f":"IF(ISBLANK(InfoPro!C100),\"\",InfoPro!C100)","v":"2022-07-29T11:32:00"},{"$f":"IF(ISBLANK(InfoPro!D100),\"\",InfoPro!D100)","v":44771.480555555558},{"$f":"IF(ISBLANK(InfoPro!L100),\"\",InfoPro!L100)","v":"NO"},{"$f":"'IT-TA'!H100","v":0},{"$f":"IFERROR('BT-Confi'!Y107,\"\")","v":410977.77911342995},{"$f":"IFERROR('BT-Flex'!Y107,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z107,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z106,\"\")","v":1360812.4342847455},{"$f":"IFERROR('EC-Per'!W106,\"\")","v":-13890.255599781955},{"$f":"IFERROR('EC-Mar'!Y106,\"\")","v":1360812.4342847455},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189043,1730276.2828343769,3104978.9727189043,1744166.5384341588,13151945.676316136]
[{"$f":"IF(ISBLANK(InfoPro!A101),\"\",InfoPro!A101)","v":"SC_2324_A1"},{"$f":"IF(ISBLANK(InfoPro!H101),\"\",InfoPro!H101)","v":"SC_1625"},{"$f":"IF(ISBLANK(InfoPro!B101),\"\",InfoPro!B101)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E101),\"\",InfoPro!E101)","v":278},{"$f":"IF(ISBLANK(InfoPro!C101),\"\",InfoPro!C101)","v":"2022-07-18T12:21:17"},{"$f":"IF(ISBLANK(InfoPro!D101),\"\",InfoPro!D101)","v":44760.514780092592},{"$f":"IF(ISBLANK(InfoPro!L101),\"\",InfoPro!L101)","v":"NO"},{"$f":"'IT-TA'!H101","v":0},{"$f":"IFERROR('BT-Confi'!Y108,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y108,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z108,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z107,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W107,\"\")","v":-9790.3241233139397},{"$f":"IFERROR('EC-Mar'!Y107,\"\")","v":1360812.4342847452},{"$f":"IF(C104=\"\",\"\",(SUMIF(I104:N104,\">0\"))*(H104/100))","v":0},{"$f":"IF(C104=\"\",\"\",I104+$B$1)","v":2155144.3175475886},{"$f":"IF(D104=\"\",\"\",J104+$B$1)","v":1744166.5384341588},{"$f":"IF(E104=\"\",\"\",K104+$B$1)","v":2341640.1168914097},{"$f":"IF(F104=\"\",\"\",L104+$B$1)","v":3104978.9727189038},{"$f":"IF(G104=\"\",\"\",M104+$B$1)","v":1734376.2143108449},{"$f":"IF(H104=\"\",\"\",N104+$B$1)","v":3104978.9727189038},{"$f":"IF(I104=\"\",\"\",O104+$B$1)","v":1744166.5384341588},{"$f":"IFERROR((+$P$1*P104+$Q$1*Q104+$R$1*R104+$S$1*S104+$T$1*T104+U104*$U$1+$V$1*V104),\"\")","v":13156045.607792605}]
[{"$f":"IF(ISBLANK(InfoPro!A102),\"\",InfoPro!A102)","v":"SC_2324_A2"},{"$f":"IF(ISBLANK(InfoPro!H102),\"\",InfoPro!H102)","v":"SC_1625"},{"$f":"IF(ISBLANK(InfoPro!B102),\"\",InfoPro!B102)","v":"PARQUE SOLAR LAS ACACIAS DE 278MW"},{"$f":"IF(ISBLANK(InfoPro!E102),\"\",InfoPro!E102)","v":278},{"$f":"IF(ISBLANK(InfoPro!C102),\"\",InfoPro!C102)","v":"2022-07-18T12:21:17"},{"$f":"IF(ISBLANK(InfoPro!D102),\"\",InfoPro!D102)","v":44760.514780092592},{"$f":"IF(ISBLANK(InfoPro!L102),\"\",InfoPro!L102)","v":"NO"},{"$f":"'IT-TA'!H102","v":0},{"$f":"IFERROR('BT-Confi'!Y109,\"\")","v":410977.77911342977},{"$f":"IFERROR('BT-Flex'!Y109,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z109,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z108,\"\")","v":1360812.4342847452},{"$f":"IFERROR('EC-Per'!W108,\"\")","v":7792.6870596762337},{"$f":"IFERROR('EC-Mar'!Y108,\"\")","v":1360812.4342847452},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1751959.2254938351,3104978.9727189038,1744166.5384341588,13173628.618975595]
[{"$f":"IF(ISBLANK(InfoPro!A103),\"\",InfoPro!A103)","v":"SC_2328_A1"},{"$f":"IF(ISBLANK(InfoPro!H103),\"\",InfoPro!H103)","v":"SC_2328"},{"$f":"IF(ISBLANK(InfoPro!B103),\"\",InfoPro!B103)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E103),\"\",InfoPro!E103)","v":180},{"$f":"IF(ISBLANK(InfoPro!C103),\"\",InfoPro!C103)","v":"2022-07-18T19:26:11"},{"$f":"IF(ISBLANK(InfoPro!D103),\"\",InfoPro!D103)","v":44760.809849537036},{"$f":"IF(ISBLANK(InfoPro!L103),\"\",InfoPro!L103)","v":"NO"},{"$f":"'IT-TA'!H103","v":0},{"$f":"IFERROR('BT-Confi'!Y110,\"\")","v":410977.77911342983},{"$f":"IFERROR('BT-Flex'!Y110,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z110,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z109,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W109,\"\")","v":-85857.806824652216},{"$f":"IFERROR('EC-Mar'!Y109,\"\")","v":1360812.4342847448},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1658308.7316095065,3104978.9727189038,1744166.5384341588,13079978.125091266]
[{"$f":"IF(ISBLANK(InfoPro!A104),\"\",InfoPro!A104)","v":"SC_2329_A1"},{"$f":"IF(ISBLANK(InfoPro!H104),\"\",InfoPro!H104)","v":"SC_2329"},{"$f":"IF(ISBLANK(InfoPro!B104),\"\",InfoPro!B104)","v":"Los Pinos 180 MW"},{"$f":"IF(ISBLANK(InfoPro!E104),\"\",InfoPro!E104)","v":180},{"$f":"IF(ISBLANK(InfoPro!C104),\"\",InfoPro!C104)","v":"2022-07-18T18:21:49"},{"$f":"IF(ISBLANK(InfoPro!D104),\"\",InfoPro!D104)","v":44760.765150462961},{"$f":"IF(ISBLANK(InfoPro!L104),\"\",InfoPro!L104)","v":"NO"},{"$f":"'IT-TA'!H104","v":0},{"$f":"IFERROR('BT-Confi'!Y111,\"\")","v":410977.77911342983},{"$f":"IFERROR('BT-Flex'!Y111,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z111,\"\")","v":597473.57845725107},{"$f":"IFERROR('EC-RP'!Z110,\"\")","v":1360812.4342847448},{"$f":"IFERROR('EC-Per'!W110,\"\")","v":-85857.806824652216},{"$f":"IFERROR('EC-Mar'!Y110,\"\")","v":1360812.4342847448},0,2155144.3175475886,1744166.5384341588,2341640.1168914097,3104978.9727189038,1658308.7316095065,3104978.9727189038,1744166.5384341588,13079978.125091266]
[{"$f":"IF(ISBLANK(InfoPro!A105),\"\",InfoPro!A105)","v":"SC_2148_A1"},{"$f":"IF(ISBLANK(InfoPro!H105),\"\",InfoPro!H105)","v":"SC_2148"},{"$f":"IF(ISBLANK(InfoPro!B105),\"\",InfoPro!B105)","v":"PCH Calichal"},{"$f":"IF(ISBLANK(InfoPro!E105),\"\",InfoPro!E105)","v":7.17},{"$f":"IF(ISBLANK(InfoPro!C105),\"\",InfoPro!C105)","v":"2022-07-18T08:39:00"},{"$f":"IF(ISBLANK(InfoPro!D105),\"\",InfoPro!D105)","v":44760.36041666667},{"$f":"IF(ISBLANK(InfoPro!L105),\"\",InfoPro!L105)","v":"NO"},{"$f":"'IT-TA'!H105","v":0},{"$f":"IFERROR('BT-Confi'!Y112,\"\")","v":853569.2335432776},{"$f":"IFERROR('BT-Flex'!Y112,\"\")","v":1072015.1176021518},{"$f":"IFERROR('EC-RE'!Z112,\"\")","v":1240906.6629496755},{"$f":"IFERROR('EC-RP'!Z111,\"\")","v":880003.60225782171},{"$f":"IFERROR('EC-Per'!W111,\"\")","v":-475049.42389212444},{"$f":"IFERROR('EC-Mar'!Y111,\"\")","v":880003.60225782171},0,2597735.7719774363,2816181.6560363108,2985073.2013838342,2624170.1406919807,1269117.1145420345,2624170.1406919807,1744166.5384341588,14127612.916507835]
[{"$f":"IF(ISBLANK(InfoPro!A106),\"\",InfoPro!A106)","v":"SC_1329_A3"},{"$f":"IF(ISBLANK(InfoPro!H106),\"\",InfoPro!H106)","v":"SC_1329"},{"$f":"IF(ISBLANK(InfoPro!B106),\"\",InfoPro!B106)","v":"Minavieja"},{"$f":"IF(ISBLANK(InfoPro!E106),\"\",InfoPro!E106)","v":13.7},{"$f":"IF(ISBLANK(InfoPro!C106),\"\",InfoPro!C106)","v":"2022-07-15T16:53:26"},{"$f":"IF(ISBLANK(InfoPro!D106),\"\",InfoPro!D106)","v":44757.703773148147},{"$f":"IF(ISBLANK(InfoPro!L106),\"\",InfoPro!L106)","v":"NO"},{"$f":"'IT-TA'!H106","v":100},{"$f":"IFERROR('BT-Confi'!Y113,\"\")","v":763478.74198862026},{"$f":"IFERROR('BT-Flex'!Y113,\"\")","v":958868.62039548473},{"$f":"IFERROR('EC-RE'!Z113,\"\")","v":1109934.4033539135},{"$f":"IFERROR('EC-RP'!Z112,\"\")","v":787123.07894259575},{"$f":"IFERROR('EC-Per'!W112,\"\")","v":-489373.96062117821},{"$f":"IFERROR('EC-Mar'!Y112,\"\")","v":787123.07894259552},4406527.9236232098,2507645.2804227788,2703035.1588296434,2854100.9417880722,2531289.6173767545,1254792.5778129806,2531289.6173767541,6150694.4620573688,14961716.723535819]
[{"$f":"IF(ISBLANK(InfoPro!A107),\"\",InfoPro!A107)","v":"SC_1848_A3"},{"$f":"IF(ISBLANK(InfoPro!H107),\"\",InfoPro!H107)","v":"SC_1848"},{"$f":"IF(ISBLANK(InfoPro!B107),\"\",InfoPro!B107)","v":"Coco Hondo_19.9MW"},{"$f":"IF(ISBLANK(InfoPro!E107),\"\",InfoPro!E107)","v":19.899999999999999},{"$f":"IF(ISBLANK(InfoPro!C107),\"\",InfoPro!C107)","v":"2022-08-11T14:00:00"},{"$f":"IF(ISBLANK(InfoPro!D107),\"\",InfoPro!D107)","v":44784.583333333336},{"$f":"IF(ISBLANK(InfoPro!L107),\"\",InfoPro!L107)","v":"NO"},{"$f":"'IT-TA'!H107","v":0},{"$f":"IFERROR('BT-Confi'!Y114,\"\")","v":763478.74198862037},{"$f":"IFERROR('BT-Flex'!Y114,\"\")","v":958868.62039548461},{"$f":"IFERROR('EC-RE'!Z114,\"\")","v":1109934.4033539132},{"$f":"IFERROR('EC-RP'!Z113,\"\")","v":787123.07894259552},{"$f":"IFERROR('EC-Per'!W113,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y113,\"\")","v":787123.07894259552},0,2507645.2804227793,2703035.1588296434,2854100.9417880718,2531289.6173767541,1744166.5384341588,2531289.6173767541,1744166.5384341588,14129132.307070032]
[{"$f":"IF(ISBLANK(InfoPro!A108),\"\",InfoPro!A108)","v":"SC_1938_A1"},{"$f":"IF(ISBLANK(InfoPro!H108),\"\",InfoPro!H108)","v":"SC_1938"},{"$f":"IF(ISBLANK(InfoPro!B108),\"\",InfoPro!B108)","v":"Autogenerador CELSIA Solar Cenit Vasconia 0 MW"},{"$f":"IF(ISBLANK(InfoPro!E108),\"\",InfoPro!E108)","v":0},{"$f":"IF(ISBLANK(InfoPro!C108),\"\",InfoPro!C108)","v":"2022-08-17T08:09:00"},{"$f":"IF(ISBLANK(InfoPro!D108),\"\",InfoPro!D108)","v":44790.339583333334},{"$f":"IF(ISBLANK(InfoPro!L108),\"\",InfoPro!L108)","v":"NO"},{"$f":"'IT-TA'!H108","v":0},{"$f":"IFERROR('BT-Confi'!Y115,\"\")","v":0},{"$f":"IFERROR('BT-Flex'!Y115,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z115,\"\")","v":0},{"$f":"IFERROR('EC-RP'!Z114,\"\")","v":0},{"$f":"IFERROR('EC-Per'!W114,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y114,\"\")","v":0},{"$f":"IF(C111=\"\",\"\",(SUMIF(I111:N111,\">0\"))*(H111/100))","v":0},{"$f":"IF(C111=\"\",\"\",I111+$B$1)","v":1744166.5384341588},{"$f":"IF(D111=\"\",\"\",J111+$B$1)","v":1744166.5384341588},{"$f":"IF(E111=\"\",\"\",K111+$B$1)","v":1744166.5384341588},{"$f":"IF(F111=\"\",\"\",L111+$B$1)","v":1744166.5384341588},{"$f":"IF(G111=\"\",\"\",M111+$B$1)","v":1744166.5384341588},{"$f":"IF(H111=\"\",\"\",N111+$B$1)","v":1744166.5384341588},{"$f":"IF(I111=\"\",\"\",O111+$B$1)","v":1744166.5384341588},{"$f":"IFERROR((+$P$1*P111+$Q$1*Q111+$R$1*R111+$S$1*S111+$T$1*T111+U111*$U$1+$V$1*V111),\"\")","v":10116165.92291812}]
[{"$f":"IF(ISBLANK(InfoPro!A109),\"\",InfoPro!A109)","v":""},{"$f":"IF(ISBLANK(InfoPro!H109),\"\",InfoPro!H109)","v":""},{"$f":"IF(ISBLANK(InfoPro!B109),\"\",InfoPro!B109)","v":""},{"$f":"IF(ISBLANK(InfoPro!E109),\"\",InfoPro!E109)","v":""},{"$f":"IF(ISBLANK(InfoPro!C109),\"\",InfoPro!C109)","v":""},{"$f":"IF(ISBLANK(InfoPro!D109),\"\",InfoPro!D109)","v":""},{"$f":"IF(ISBLANK(InfoPro!L109),\"\",InfoPro!L109)","v":""},{"$f":"'IT-TA'!H109","v":0},{"$f":"IFERROR('BT-Confi'!Y116,\"\")","v":0},{"$f":"IFERROR('BT-Flex'!Y116,\"\")","v":0},{"$f":"IFERROR('EC-RE'!Z116,\"\")","v":0},{"$f":"IFERROR('EC-RP'!Z115,\"\")","v":""},{"$f":"IFERROR('EC-Per'!W115,\"\")","v":0},{"$f":"IFERROR('EC-Mar'!Y115,\"\")","v":""},"","","","","","",{"$error":"#VALUE!"},{"$error":"#VALUE!"},""]